{"text_format":"1","workbook":"xlsx","n_sheets":55,"sheets":["Sheet1","Book_to_tax_Recon","Summary","Summary (check)","ARAM Calc Explanation","1210","3010","3030","3031","311","3740","375","3761","3762","376G","378","379","3801","3802","380G","381","3811","382","383","384","385","387","389","3900","3910","3912","3913","3914","391S","3920","3921","3922","3923","3924","393","394","395","397","396","398","399","pivot","CY_TAX_BASIS","CY_Report","Forecast","FERC Code upd","Depreciation Expense","Plant Balance ","ACCUM DEPR","FN43 Repairs Adj"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":94,"comments":1,"pivot_tables":3},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":47,"n_cols":5,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["Tab name","+0","FERC Code"]
["Sheet1",{"$f":"IF(LEN(A2)=3,A2&\"0\",TEXT(A2,0))","v":"Sheet1"},"3010",{"$f":"VLOOKUP(C2,B:B,1,0)","v":"3010"},"New"]
["Summary",{"$f":"IF(LEN(A3)=3,A3&\"0\",TEXT(A3,0))","v":"Summary"},"3030",{"$f":"VLOOKUP(C3,B:B,1,0)","v":"3030"},"New"]
["ARAM Calc Explanation","ARAM Calc Explanation","3031","3031","New"]
[3010,"3010","3740","3740","New"]
[3030,"3030","3750","3750"]
[3031,"3031","3761","3761"]
[3740,"3740","3762","3762"]
[311,"3110","3780","3780"]
[375,"3750","3790","3790"]
[3761,"3761","3801","3801"]
[3762,"3762","3802","3802"]
["376G","376G","3810","3810"]
[378,"3780","3811","3811","New"]
[379,"3790","3820","3820"]
[3801,"3801","3830","3830"]
[3802,"3802","3840","3840"]
["380G","380G","3850","3850"]
[381,"3810","3870","3870"]
[3811,"3811","3890","3890"]
[382,"3820","3900","3900"]
[383,"3830","3910","3910"]
[384,"3840","3912","3912"]
[385,"3850","3913","3913"]
[387,"3870","3914","3914"]
[389,"3890","3920","3920","New"]
[390,"3900","3922","3922"]
[3910,"3910","3924",{"$error":"#N/A"}]
[3912,"3912","3930",{"$error":"#N/A"}]
[3913,"3913","3940",{"$error":"#N/A"}]
[3914,"3914","3950",{"$error":"#N/A"}]
["391S","391S","3960",{"$error":"#N/A"}]
[3920,"3920","3970",{"$error":"#N/A"}]
[3921,"3921","3980",{"$error":"#N/A"}]
[3922,"3922","376G","376G"]
[3923,null,"380G","380G"]
[3924]
[393]
[394]
[395]
[396]
[397]
[398]
[399]
["CY_Report"]
["Forecast"]
["FERC Code upd"]

{"sheet":"Book_to_tax_Recon","index":1,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
["FN43 (12/31/2017)"]
["Plant Balance ",58472911.50999999]
[" - Land and other non depreciable items",-463146.35]
[" - repairs basis adjustment",-808327.22]
["Net Book Basis",null,{"$f":"+B3+B4+B5","v":57201437.93999999}]
[]
[]
["Total Accumulated Plant Depr",-17639997.509999998]
[" - Land and other non depreciable items"]
[" - repairs accum depr adjustment",77395.653768899996]
["Net Accum Depr",null,{"$f":"+B9+B10+B11","v":-17562601.856231097}]
[]
["Net Book Value",null,null,{"$f":"+C6+C12","v":39638836.083768889}]
[]
[]
[]
["Tax Basis",64547297.54999996]
[" - Land and other non depreciable items",-8435.7099999599104]
[" - Tax Repairs",-297468.76]
[null,null,{"$f":"SUM(B18:B20)","v":64241393.080000006}]
[]
[]
["Accumulated Tax Reserve",-30251946.969999999]
[" - Bonus Depreciation",-18073885.359999999]
[null,null,{"$f":"+B24+B25","v":-48325832.329999998}]
[]
["Net Tax Value",null,null,{"$f":"+C21+C26","v":15915560.750000007}]
[]
["Net Book - Net Tax",null,null,{"$f":"+D14-D28","v":23723275.333768882}]
["Rate Diff",null,null,0.1323]
[null,null,null,{"$f":"+D30*D31","v":3138589.3266576231}]
[]
[]
["Summary of Book Basis Items Not Included "]
[" - Land and other non depreciable items",null,null,{"$f":"-B4-B10","v":463146.35}]
[" - Tax Repairs",null,null,{"$f":"-B5-B11","v":730931.56623110001}]
[" - Cost of Removal",null,null,-286134.27]
["Total",null,null,{"$f":"SUM(D36:D38)","v":907943.64623109996}]

{"sheet":"Summary","index":2,"n_rows":50,"n_cols":87,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Book Rollforward :  ",null,null,null,null,null,null,"FED Rate","FBOS","State Rate"]
["FAS Data 2017 :    ",null,null,null,null,"Historical Tax Rate",{"$f":"+H2+I2+J2","v":0.38574999999999998},0.35,{"$f":"-+H2*+J2","v":-1.925E-2},5.5E-2]
["FAS Data 2018+ :  ",null,null,null,null,"Current Tax Rate",{"$f":"+H3+I3+J3","v":0.25345000000000001},0.21,{"$f":"-+H3*+J3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note","Amortization/Reduction to Tax"]
[null,null,null,"Total",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1210,null,null,{"$f":"SUM(E9:CI9)","v":0},{"$f":"INDIRECT($A9&\"!E493\")","v":0},{"$f":"INDIRECT($A9&\"!F493\")","v":0},{"$f":"INDIRECT($A9&\"!G493\")","v":0},{"$f":"INDIRECT($A9&\"!H493\")","v":0},{"$f":"INDIRECT($A9&\"!I493\")","v":0},{"$f":"INDIRECT($A9&\"!J493\")","v":0},{"$f":"INDIRECT($A9&\"!K493\")","v":0},{"$f":"INDIRECT($A9&\"!L493\")","v":0},{"$f":"INDIRECT($A9&\"!M493\")","v":0},{"$f":"INDIRECT($A9&\"!N493\")","v":0},{"$f":"INDIRECT($A9&\"!O493\")","v":0},{"$f":"INDIRECT($A9&\"!P493\")","v":0},{"$f":"INDIRECT($A9&\"!Q493\")","v":0},{"$f":"INDIRECT($A9&\"!R493\")","v":0},{"$f":"INDIRECT($A9&\"!S493\")","v":0},{"$f":"INDIRECT($A9&\"!T493\")","v":0},{"$f":"INDIRECT($A9&\"!U493\")","v":0},{"$f":"INDIRECT($A9&\"!V493\")","v":0},{"$f":"INDIRECT($A9&\"!W493\")","v":0},{"$f":"INDIRECT($A9&\"!X493\")","v":0},{"$f":"INDIRECT($A9&\"!Y493\")","v":0},{"$f":"INDIRECT($A9&\"!Z493\")","v":0},{"$f":"INDIRECT($A9&\"!aa493\")","v":0},{"$f":"INDIRECT($A9&\"!ab493\")","v":0},{"$f":"INDIRECT($A9&\"!ac493\")","v":0},{"$f":"INDIRECT($A9&\"!ad493\")","v":0},{"$f":"INDIRECT($A9&\"!ae493\")","v":0},{"$f":"INDIRECT($A9&\"!af493\")","v":0},{"$f":"INDIRECT($A9&\"!ag493\")","v":0},{"$f":"INDIRECT($A9&\"!AH493\")","v":0},{"$f":"INDIRECT($A9&\"!aI493\")","v":0},{"$f":"INDIRECT($A9&\"!AJ493\")","v":0},{"$f":"INDIRECT($A9&\"!AK493\")","v":0},{"$f":"INDIRECT($A9&\"!AL493\")","v":0},{"$f":"INDIRECT($A9&\"!AM493\")","v":0},{"$f":"INDIRECT($A9&\"!AN493\")","v":0},{"$f":"INDIRECT($A9&\"!AO493\")","v":0},{"$f":"INDIRECT($A9&\"!AP493\")","v":0},{"$f":"INDIRECT($A9&\"!AQ493\")","v":0},{"$f":"INDIRECT($A9&\"!AR493\")","v":0},{"$f":"INDIRECT($A9&\"!AS493\")","v":0},{"$f":"INDIRECT($A9&\"!AT493\")","v":0},{"$f":"INDIRECT($A9&\"!AU493\")","v":0},{"$f":"INDIRECT($A9&\"!AV493\")","v":0},{"$f":"INDIRECT($A9&\"!AW493\")","v":0},{"$f":"INDIRECT($A9&\"!AX493\")","v":0},{"$f":"INDIRECT($A9&\"!AY493\")","v":0},{"$f":"INDIRECT($A9&\"!AZ493\")","v":0},{"$f":"INDIRECT($A9&\"!BA493\")","v":0},{"$f":"INDIRECT($A9&\"!BB493\")","v":0},{"$f":"INDIRECT($A9&\"!BC493\")","v":0},{"$f":"INDIRECT($A9&\"!BD493\")","v":0},{"$f":"INDIRECT($A9&\"!BE493\")","v":0},{"$f":"INDIRECT($A9&\"!BF493\")","v":0},{"$f":"INDIRECT($A9&\"!BG493\")","v":0},{"$f":"INDIRECT($A9&\"!BH493\")","v":0},{"$f":"INDIRECT($A9&\"!BI493\")","v":0},{"$f":"INDIRECT($A9&\"!BJ493\")","v":0},{"$f":"INDIRECT($A9&\"!BK493\")","v":0},{"$f":"INDIRECT($A9&\"!BL493\")","v":0},{"$f":"INDIRECT($A9&\"!BM493\")","v":0},{"$f":"INDIRECT($A9&\"!BN493\")","v":0},{"$f":"INDIRECT($A9&\"!BO493\")","v":0},{"$f":"INDIRECT($A9&\"!BP493\")","v":0},{"$f":"INDIRECT($A9&\"!BQ493\")","v":0},{"$f":"INDIRECT($A9&\"!BR493\")","v":0},{"$f":"INDIRECT($A9&\"!BS493\")","v":0},{"$f":"INDIRECT($A9&\"!BT493\")","v":0},{"$f":"INDIRECT($A9&\"!BU493\")","v":0},{"$f":"INDIRECT($A9&\"!BV493\")","v":0},{"$f":"INDIRECT($A9&\"!BW493\")","v":0},{"$f":"INDIRECT($A9&\"!BX493\")","v":0},{"$f":"INDIRECT($A9&\"!BY493\")","v":0},{"$f":"INDIRECT($A9&\"!BZ493\")","v":0},{"$f":"INDIRECT($A9&\"!CA493\")","v":0},{"$f":"INDIRECT($A9&\"!CB493\")","v":0},{"$f":"INDIRECT($A9&\"!CC493\")","v":0},{"$f":"INDIRECT($A9&\"!CD493\")","v":0},{"$f":"INDIRECT($A9&\"!CE493\")","v":0},{"$f":"INDIRECT($A9&\"!CF493\")","v":0},{"$f":"INDIRECT($A9&\"!CG493\")","v":0},{"$f":"INDIRECT($A9&\"!CH493\")","v":0},{"$f":"INDIRECT($A9&\"!CI493\")","v":0}]
["3030","Franchises & Consents",null,{"$f":"SUM(E10:CI10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311,"Liquefied Petroleum Gas Equip",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3031",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740","Land/Land Rights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375,"Structures & Improvements",null,28505.357999999982,12.157478296799599,56.954258296799509,272.24516272306346,274.1449314910364,278.5185126149795,301.85952951740313,322.5386576996894,325.90678588594034,325.90807481691417,325.90679803892351,325.90810888594012,325.90679803892351,325.90810888594012,325.90679803892334,330.3562218293456,679.83043915522273,870.8331992720548,870.83317971120402,878.13679186587831,1010.0551931214133,1134.6674482271433,1134.667448227143,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271435,1134.6674482271433,1134.6674482271437,1134.6674482271437,1134.6674482271442,1134.6674482271442,1066.9197091256442,758.14063549497564,315.77726845680752,315.77726845680741,313.56990652054969,275.34646035164849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761","Mains Plastic",null,842633.17947677604,5916.1637226568264,6398.6283168330901,9062.5758286292985,11012.084831765416,15351.739301342794,18961.895760310716,21760.552036558227,22810.773753910726,23987.54201846178,24590.150465128856,24676.974287596375,24699.59693949336,24699.59693949336,24699.596939493364,24699.596939493367,25770.771981479509,26423.581210970897,26875.788306016158,29570.252713687983,32282.959481780257,32769.587306554691,32769.587306554691,32769.587306554691,31867.934304813949,28490.615636465071,27713.91965270603,25909.776955988204,24162.557405981577,21569.77147145032,20370.498989669151,19481.67867637665,17720.881306268115,16094.104986322,13712.232319900753,11609.21582420927,9932.9937622503876,9917.4029100507396,9600.8628372174753,7964.195762505361,7058.2497813700002,6329.7475101661603,5777.7868228469815,4293.5603413883809,495.60852406293998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762","Mains Steel",null,362637.74474328582,13120.080375077196,13128.852994864756,13509.421643586456,13600.643644495178,16420.583499876906,16790.794157287281,18223.904414849545,19849.390336101591,19851.915835121199,19851.910626734963,19851.914611956287,19851.91194158966,19851.913297101601,19851.917149975889,19901.70429493663,19997.659680083347,19997.71651142319,13041.869433652115,7906.999921475177,7616.8050520092575,6640.9385755472149,4616.4840181425307,4048.0790216581931,3906.0037906644056,3872.8107464484424,3805.9693202695194,2313.1451684581643,1068.8477392251568,109.70136662868477,16.942592261929342,15.337047351940626,5.5759344314127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G","Mains Plastic - GRIP",null,255511.43717399979,0,0,43.109376636923365,187.04074678169715,275.92668970978946,323.69271519269682,330.77097685392846,330.77230023682603,330.76444906578132,330.77620014715609,330.76829911614033,330.78128134267922,330.78277415564605,330.77347813908841,435.14401484263612,2101.5190154449197,6033.9163960040605,8542.051107205576,9687.5423786871106,10027.718933176155,10155.220945007437,10155.220945007437,10155.220945007437,10155.220945007437,10155.220945007437,10155.220945007433,10155.220945007433,10155.220945007433,10155.220945007432,10155.220945007432,10155.220945007428,10155.22094500743,10155.220945007432,10155.22094500743,10155.220945007432,10155.22094500743,10155.220945007433,10155.220945007433,10155.220945007433,9581.5477825455964,7220.4452325703323,3633.7253015314272,1306.6522435126421,427.75400344258429,88.26352251715528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,"M&R Station Equip-General",null,45380.160818999961,17.727909147754165,39.073800200734041,142.56469852068051,280.62297786906475,497.93066965310811,725.38616223071892,847.89160977586914,862.92696712525924,862.92433145234565,862.92564928880245,862.92559133898646,860.80802567727812,860.509271725026,860.50806978820026,860.50801183838485,771.16109684753133,743.5712994993545,714.89621732347882,1198.6823374651085,2220.0290912941541,2748.6417230804564,2748.5138387364159,2729.2208821328713,2713.7412767279657,2713.0948105240377,2706.8196552802747,2700.0514258602366,2700.0514258602366,2700.0514258602361,2700.0514258602361,2226.7107772530089,899.63836376214704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"M&R Station Equip-City Gate",null,143734.98667499996,3579.4908749026818,3883.3301108403784,4193.7797017787661,4504.7655428905682,4786.0378829952551,4949.0607236710848,5036.744290436659,5089.7266774681884,5152.7980593379152,5077.6160016887188,4262.5876925629691,4255.0471281882747,4255.0405160580021,4253.2001322365413,4206.8229289700967,4209.5986844877316,4460.8072585811506,5542.7392879711097,6997.0263405059413,7354.5086243226515,7344.9482205539489,7268.0836921251121,7181.068070077943,7046.6397424477964,4673.9229737892219,4629.7694944994664,4594.1128421723779,3685.8701024960246,1196.8802437036989,62.333490333166779,0.62934290650304692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3801,"Services Plastic",null,623284.10776800022,4427.2988690200546,4804.2075394153271,5353.797615686015,7232.4213403902122,10283.731794604355,12775.697027682665,15035.44341653974,16479.212751115632,16529.855868115636,16529.855868115636,16529.855868115636,16529.855868115643,16529.855868115643,16529.855868115646,17092.443868239163,18372.693376177733,19907.823981963753,22030.0135784671,24208.42819691592,25552.543221666736,26538.851572055821,26538.851572055813,24922.072626314428,22718.369846524405,22216.132268615998,21498.032873566328,19983.018841145888,18475.376952316561,17312.572216629203,16128.346773252824,14872.884674906951,13746.974652301476,12877.085773575753,11743.340526030795,10900.260688907429,10297.653832382723,9357.9157787056229,7986.0378489112236,6306.5736311128767,3968.2514731971805,1873.332848153093,287.27871075957296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3802,"Services Steel",null,20541.566213330774,1682.7964158356151,1682.5303945048347,1683.2487185798086,1862.0559359311446,2532.1079490363959,2542.9975406240546,2563.0600064062583,2583.7063705520368,1046.3137979759383,1001.6636080328543,698.71027492685982,164.7609886910906,142.46917863148539,121.76623835783563,116.63160029524833,109.10326968095946,7.6439252683566252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G","Services Plastic - GRIP",null,382902.47477999958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.795313060337918,1665.0284209909792,5330.9913353793909,9478.853685712611,12868.379479791127,14476.042912539278,15195.793872276512,15195.793872276508,15195.793872276508,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276508,15195.793872276508,15195.793872276508,15195.793872276505,15195.793872276505,15195.793872276508,15195.793872276508,15195.793872276516,15072.602249140789,13942.608434180092,10692.868714917495,6718.3762574620359,2952.6380508612006,931.20635271070796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,"Meters",null,75594.960504000032,5058.0160603896629,5642.5886609618883,6140.9525883230681,7195.9643185183577,7382.3671595391252,5355.979633653149,5150.7186029859431,5164.7824972999861,4294.1573265035286,3827.0490868073202,3565.053464362953,3112.3412384903891,2475.2335827228258,2222.896141024703,2065.4599158245837,2037.0050390356837,1647.9811833537672,1393.5971028376002,1039.7115698340958,546.23136253375719,276.87396899768282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3811",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,"Meter Installations",null,170922.05455500007,1531.42026607444,1892.1562154386431,2445.4214951789354,3296.0018660158876,4167.5670425114777,4858.3942594786768,5343.4590074577482,5682.749416808263,5705.3621047212464,5705.3621275380547,5705.3594517150586,5705.3675534667154,5705.3647384448514,5705.3607308174205,5082.484007026067,5379.0902611689862,5737.4907477590941,6063.9908826552992,6428.6265042997939,7004.0771711897223,7244.500466410107,6971.9479894705164,6685.1930878282601,6460.6085528844578,6271.7262108012183,6066.1996636415397,5790.1023579511548,5479.2712962453888,5185.8747244744009,4773.8797662108527,4044.5626917089726,3188.1200009305026,2384.0457646742825,1165.0986837896269,65.817448212389706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,"House Regulators",null,30097.231289999982,796.94248673452034,952.48030162934026,1113.9890151611107,1419.2028155707558,1882.1087845160057,2310.0307908841132,2402.7793127585901,1935.3717762017855,1771.4247823668395,1686.5360658047277,1476.8394446069235,1316.8114977437692,1253.4236445899414,1150.9998388026518,913.26138657979857,663.44966160884883,774.72919614360569,963.97203599680188,1062.1154337895853,1190.33604854904,1006.4965276413441,632.03526695560913,150.34322973503669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.408675132708026,77.408675132708026,77.408675132708083,77.408675132708083,77.408675132708083,77.408675132708083,77.408675132708083,77.40867513270814,77.40867513270814,77.408675132708197,77.408675132708197,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708254,30.095691263460829,2.9174522424396798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,"House Reg Installs",null,21818.431781999992,500.1636945324808,527.33284467076953,609.24524241511222,774.48876533203372,984.09202104871508,1113.21131936858,1213.7522665236661,1280.1370441837485,1291.5783481837486,1291.5796711837484,1291.5796711837481,1291.5783481837479,1291.5783481837479,1291.5717331837482,1293.5099281837483,907.57326403975003,861.36808884965035,784.74363667540626,687.10343957650787,511.2237566747545,445.5647805026432,385.33868233558019,325.49102594464586,270.36552578201156,224.73501821591998,170.77991693965009,119.07571347198045,62.068780467477971,15.559404550560645,2.0415016121183696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"M&R Station Equip-Industrial",null,482.0152005362778,46.17438882084754,46.175206978205388,46.175206978205388,46.17438882084754,46.175204091027744,46.17438882084754,46.193994370257307,46.484776942722959,46.349130378064956,46.349130378064956,17.106528744499759,0.1747415572174143,0.1747415572174143,0.1747415572174143,0.17474155721741441,0.17474155721741452,0.17474155721741452,0.17474155721741452,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741474,0.17474155721741474,3.6473411642650513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Other Equipment",null,34408.123596000019,651.23489309358547,697.77690973847098,769.45646250535469,941.79084962520733,1045.714787865264,1615.77374440463,2256.0343443376246,2674.9917303750758,2599.674901113342,2557.0767589325219,2462.2972492520867,2405.4182204613612,2324.4029037571254,2242.8140788644691,2028.4667124462205,1720.1358487922528,1200.4278625011316,740.49078184836253,725.05650123154999,697.99684880860775,675.75092964906878,586.16235722665215,425.45529094954509,275.50494497188151,88.217683248620915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389,"Land and Land Rights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3900,"Structures and improvements",null,1412.1967206224829,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,18.651841450515402,72.398097265148252,75.617696717983137,75.617696717983193,75.617536246959489,75.617696717983279,75.617536246959546,75.617696717983222,75.617696717983307,75.61753624695956,77.992066545699885,99.590082178254306,99.799221561457358,109.63668913508701,116.92375855835618,99.486848570224112,41.567160735183251,8.025572161470258,8.025572161470258,8.025572161470258,15.030857161470252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3910,"Office Furn & Equip",null,17634.685067999999,1506.4777407602303,1576.2286344333929,1693.2130487684385,1813.611374584729,1792.0555797009304,1786.4407914623889,1792.1695378413533,1860.8819798654674,1840.1209513901001,1178.5844852033415,205.85142955986396,182.99757858712317,182.99757858712292,112.91211043959814,107.29312379528164,2.8491230206328169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3912,"Computer Hardware",null,20772.194120999993,2038.7784589066964,2041.3318489066965,2043.0737217907265,2040.6564991137313,2030.3804853661975,1997.6610190620827,1973.348629183442,1934.4949688359393,1571.3025438385152,980.49520330474024,737.87519813693973,575.48920075104479,354.80053782284779,160.39399366284056,110.58008251638756,77.137026952341657,46.622431691374963,46.622431691374963,9.2756019874079367,1.8742374786618727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3913,"Furniture & Fixtures",null,2598.5823570000002,279.45109085174352,279.45109085174369,279.45109085174369,292.67075336755551,282.09358629382183,269.01698092430831,269.0169809243082,284.13730398677313,132.54484524524594,81.333038568145284,54.716679286309017,30.610199333578056,25.118190791474849,11.297154813901084,11.297154813901084,11.297154813901084,5.0790612815459362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3914,"System Software",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391S","ECIS Improvements",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3920",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3921,"Transportation Equip - Autos",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,38692.308289088134,8822.4045697646834,6495.9378543220082,4271.9392551192568,4233.7642710320988,4418.6270371778728,3278.2920307340264,1607.106223099076,1246.0199623755591,1293.2365093755591,1631.6572633755588,716.54348108190186,622.35419097524232,54.425640655286841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3924,"Trans Equip-Trailers",null,2056.1391269999986,134.88788590199999,134.88788590199999,134.88788590199994,134.88788590199994,134.88788590199991,134.88788590199994,134.88788590199994,134.88788590199994,134.88788590199997,134.88788590199994,134.88788590199997,118.75686843225027,56.350860532372366,56.35086053237238,40.637702930526814,32.378585839176822,31.618355778197049,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197035,31.618355778197021,31.618355778197035,31.618355778197035,14.950657585725214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,"Stores equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,"Tools, shop and garage equipment",null,337.40796581358973,129.64164468630798,142.3575220713181,65.408799055963669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,"Laboratory equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"Power operated equipment",null,16734.936515849982,5.3716578299999984,5.3716578300000002,69.520717923344435,76.258205591393434,115.68635937551142,186.39204714020724,200.73011112711944,264.23027742040608,266.42006324168381,266.41904589450132,266.42006324168369,266.42108058886612,266.41904589450115,266.42108058886606,266.42006324168364,266.42006324168358,313.90372563596952,403.98880129590043,403.98880129590043,403.98880129590043,403.98880129590032,403.98880129590043,403.98880129590037,403.98880129590043,403.98880129590037,403.98880129590032,403.98880129590043,403.98880129590043,403.98880129590043,403.98880129590043,403.98880129590032,403.98880129590032,403.9888012959002,403.98880129590026,403.98880129590009,403.98880129590009,403.98880129590009,403.98880129590009,403.98880129589998,403.98880129590003,403.9888012958998,403.98880129589986,403.98880129589986,399.60450971537915,368.45426130874228,343.85504989829758,299.8492778679398,250.31862009644473,223.18823057976024,222.65683449002597,218.33831264214382,204.41842075380566,194.64606451835223,133.3926495874214,3.6801848908514287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397,"Communication equipment","combine all 397x",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,"Miscellaneous equipment",null,1841.8739849999995,44.356071285738984,39.433147488000003,52.857220364753118,140.49777145605142,272.77717671699963,283.87103809559505,272.11502155903429,275.1724745590343,250.97169718121381,98.307644696125848,34.591302325689107,31.371690419999972,23.047588605147354,21.84224048999998,0.66189975661625366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,"Other tangible property",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization/Reduction to Tax",null,{"$f":"SUM(D9:D49)","v":3140534.156726303},{"$f":"SUM(E9:E49)","v":50309.062126731325},{"$f":"SUM(F9:F49)","v":50475.112768339859},54004.360068640497,61367.775288706456,74999.761251389064,80679.907643712373,86858.835023908061,91192.375733870955,89361.671060035558,88132.060321482772,84284.384120145842,82753.979076846183,81085.031053029117,80292.176915170276,79694.241978722974,84874.466816596658,94496.079734475206,97635.880255530588,103820.04286830284,111027.67068234598,112655.18539587055,109446.4944599068,106166.00027749946,102188.65772112073,95471.082671219934,93481.198117121443,88298.954371854983,82523.714769399419,74980.081920104087,70943.765606007248,67531.47427731099,62450.861324500642,58244.907591379015,53510.342596528157,49464.965028136066,47052.570922338586,45788.462942831182,43657.681573165348,40341.550280654898,36398.209994070014,30045.469286717227,20795.648351351374,12722.577643658959,4275.605088082104,1387.9241365366056,343.85504989829758,299.8492778679398,327.72729522915279,300.59690571246824,300.06550962273406,295.7469877748519,281.82709588651375,272.05473965106034,210.80132472012949,81.088860023559562,77.40867513270814,77.408675132708197,77.408675132708197,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708254,30.095691263460829,2.9174522424396798,{"$f":"SUM(BR9:BR49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI9:CI49)","v":0}]

{"sheet":"Summary (check)","index":3,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null," Not Depreciable, should not have a difference",null,null,null,null,"FED Rate","FBOS","State Rate"]
[null,null,null,null,"Historical Tax Rate",{"$f":"+G2+H2+I2","v":0.38574999999999998},0.35,{"$f":"-+G2*+I2","v":-1.925E-2},5.5E-2]
[null,null,null,null,"Current Tax Rate",{"$f":"+G3+H3+I3","v":0.25345000000000001},0.21,{"$f":"-+G3*+I3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note"]
[null,null,null,"Net Book","Net Tax","rate diff","Gross Calc","Detail Calc","Difference",null,"Negative Tax Depr Diff"]
["3010",null,null,{"$f":"INDIRECT(A9&\"!C60\")","v":0},{"$f":"INDIRECT(A9&\"!C89\")","v":0},{"$f":"+$F$2-$F$3","v":0.13229999999999997},{"$f":"+(D9-E9)*F9","v":0},0,0,null,{"$f":"INDIRECT(A9&\"!b3\")","v":0}]
["3030","Franchises & Consents",null,85999.6,{"$f":"INDIRECT(A10&\"!C89\")","v":0},0.13229999999999997,11377.747079999999,{"$f":"INDEX(Summary!D:D,MATCH($A10,Summary!A:A,0))","v":0},{"$f":"+G10-H10","v":11377.747079999999},null,-11377.747079999997]
[311,"Liquefied Petroleum Gas Equip",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A11,Summary!A:A,0))","v":0},{"$f":"+G11-H11","v":0},null,0]
["3031",null,null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A12,Summary!A:A,0))","v":0},0,null,0]
[375,"Structures & Improvements",null,328137.98,112677.98000000001,0.13229999999999997,28505.357999999989,{"$f":"INDEX(Summary!D:D,MATCH($A13,Summary!A:A,0))","v":28505.357999999982},0,null,0]
["3761","Mains Plastic",null,11070058.674268901,4721781.3999999994,0.13229999999999997,839877.08338577556,{"$f":"INDEX(Summary!D:D,MATCH($A14,Summary!A:A,0))","v":842633.17947677604},-2756.0960910004796,null,0]
["3762","Mains Steel",null,3205607.89,463263.21000000014,0.13229999999999997,362812.20116399997,{"$f":"INDEX(Summary!D:D,MATCH($A15,Summary!A:A,0))","v":362637.74474328582},174.45642071415205,null,-174.45642071426846]
["376G","Mains Plastic - GRIP",null,3246944.7200000007,1315641.3400000001,0.13229999999999997,255511.43717400002,{"$f":"INDEX(Summary!D:D,MATCH($A16,Summary!A:A,0))","v":255511.43717399979},2.3283064365386963E-10,null,0]
[378,"M&R Station Equip-General",null,683603.57000000007,340594.04000000004,0.13229999999999997,45380.160818999997,{"$f":"INDEX(Summary!D:D,MATCH($A17,Summary!A:A,0))","v":45380.160818999961},0,null,0]
[379,"M&R Station Equip-City Gate",null,1553774.7199999995,467342.47000000003,0.13229999999999997,143734.98667499991,{"$f":"INDEX(Summary!D:D,MATCH($A18,Summary!A:A,0))","v":143734.98667499996},0,null,0]
[3801,"Services Plastic",null,7479056.6400000015,2767914.48,0.13229999999999997,623284.1077680001,{"$f":"INDEX(Summary!D:D,MATCH($A19,Summary!A:A,0))","v":623284.10776800022},0,null,0]
[3802,"Services Steel",null,209491.74000000011,54220.700000000012,0.13229999999999997,20542.358592000008,{"$f":"INDEX(Summary!D:D,MATCH($A20,Summary!A:A,0))","v":20541.566213330774},0.79237866923358524,null,-0.79634766922754352]
["380G","Services Plastic - GRIP",null,5176793.4600000009,2282594.8600000003,0.13229999999999997,382902.47477999999,{"$f":"INDEX(Summary!D:D,MATCH($A21,Summary!A:A,0))","v":382902.47477999958},0,null,{"$f":"INDIRECT(A21&\"!b3\")","v":0}]
[381,"Meters",null,991061.96000000078,419671.47999999992,0.13229999999999997,75594.960504000104,{"$f":"INDEX(Summary!D:D,MATCH($A22,Summary!A:A,0))","v":75594.960504000032},0,null,0]
["3811",null,null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A23,Summary!A:A,0))","v":0},0,null,0]
[382,"Meter Installations",null,2064060.7700000005,772132.91999999981,0.13229999999999997,170922.05455500004,{"$f":"INDEX(Summary!D:D,MATCH($A24,Summary!A:A,0))","v":170922.05455500007},0,null,0]
[383,"House Regulators",null,466739.43999999983,239247.14,0.13229999999999997,30097.231289999971,{"$f":"INDEX(Summary!D:D,MATCH($A25,Summary!A:A,0))","v":30097.231289999982},0,null,0]
[384,"House Reg Installs",null,201826.43999999997,36910.100000000006,0.13229999999999997,21818.431781999992,{"$f":"INDEX(Summary!D:D,MATCH($A26,Summary!A:A,0))","v":21818.431781999992},0,null,0]
[385,"M&R Station Equip-Industrial",null,3670.6700000000014,27.300000000000015,0.13229999999999997,482.01785100000006,{"$f":"INDEX(Summary!D:D,MATCH($A27,Summary!A:A,0))","v":482.0152005362778},2.6504637222615202E-3,null,-3.9734637223318714E-3]
[387,"Other Equipment",null,402995.57000000007,142919.04999999999,0.13229999999999997,34408.123596000005,{"$f":"INDEX(Summary!D:D,MATCH($A28,Summary!A:A,0))","v":34408.123596000019},0,null,0]
[3900,"Structures and improvements",null,972085.7300000001,956455.31,0.13229999999999997,2067.9045660000052,{"$f":"INDEX(Summary!D:D,MATCH($A29,Summary!A:A,0))","v":1412.1967206224829},655.70784537752229,null,-698.43842096324147]
[3910,"Office Furn & Equip",null,269313.89,136020.72999999998,0.13229999999999997,17634.685068000003,{"$f":"INDEX(Summary!D:D,MATCH($A30,Summary!A:A,0))","v":17634.685067999999},0,null,0]
[3912,"Computer Hardware",null,160646.61999999997,3638.35,0.13229999999999997,20772.19412099999,{"$f":"INDEX(Summary!D:D,MATCH($A31,Summary!A:A,0))","v":20772.194120999993},0,null,0]
[3913,"Furniture & Fixtures",null,22046.649999999998,2405.06,0.13229999999999997,2598.5823569999989,{"$f":"INDEX(Summary!D:D,MATCH($A32,Summary!A:A,0))","v":2598.5823570000002},0,null,0]
[3914,"System Software",null,-16139.479999999981,116.34000000000003,0.13229999999999997,-2150.6449859999971,{"$f":"INDEX(Summary!D:D,MATCH($A33,Summary!A:A,0))","v":0},-2150.6449859999971,null,0]
["391S","ECIS Improvements",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A34,Summary!A:A,0))","v":0},0,null,0]
["3920",null,null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A35,Summary!A:A,0))","v":0},0,null,0]
[3921,"Transportation Equip - Autos",null,7402.82,0,0.13229999999999997,979.39308599999981,{"$f":"INDEX(Summary!D:D,MATCH($A36,Summary!A:A,0))","v":0},979.39308599999981,null,-979.39308599999958]
[3922,"Transportation Equip-Lt Trck/Vans",null,811029.29,552052.81000000006,0.13229999999999997,34262.58830399999,{"$f":"INDEX(Summary!D:D,MATCH($A37,Summary!A:A,0))","v":38692.308289088134},-4429.7199850881443,null,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A38,Summary!A:A,0))","v":0},0,null,0]
[3924,"Trans Equip-Trailers",null,15541.489999999998,0,0.13229999999999997,2056.1391269999995,{"$f":"INDEX(Summary!D:D,MATCH($A39,Summary!A:A,0))","v":2056.1391269999986},0,null,0]
[393,"Stores equipment",null,1038.4100000000005,2223.7800000000002,0.13229999999999997,-156.82445099999993,{"$f":"INDEX(Summary!D:D,MATCH($A40,Summary!A:A,0))","v":0},-156.82445099999993,null,0]
[394,"Tools, shop and garage equipment",null,17437.549999999988,29269.750000000004,0.13229999999999997,-1565.4000600000018,{"$f":"INDEX(Summary!D:D,MATCH($A41,Summary!A:A,0))","v":337.40796581358973},-1902.8080258135915,null,0]
[395,"Laboratory equipment",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A42,Summary!A:A,0))","v":0},0,null,0]
[396,"Power operated equipment",null,190213.96950000009,63721.63,0.13229999999999997,16734.936515850008,{"$f":"INDEX(Summary!D:D,MATCH($A43,Summary!A:A,0))","v":16734.936515849982},0,null,0]
[397,"Communication equipment",null,-6211.3999999999942,{"$f":"INDIRECT(A44&\"!C89\")","v":22033.76999999999},0.13229999999999997,{"$f":"+(D44-E44)*F44","v":-3736.8359909999972},{"$f":"INDEX(Summary!D:D,MATCH($A44,Summary!A:A,0))","v":0},{"$f":"+G44-H44","v":-3736.8359909999972},null,0]
[398,"Miscellaneous equipment",null,24606.699999999997,{"$f":"INDIRECT(A45&\"!C89\")","v":10684.749999999998},0.13229999999999997,1841.8739849999995,{"$f":"INDEX(Summary!D:D,MATCH($A45,Summary!A:A,0))","v":1841.8739849999995},0,null,0]
[399,"Other tangible property",null,0,0,0.13229999999999997,0,{"$f":"INDEX(Summary!D:D,MATCH($A46,Summary!A:A,0))","v":0},0,null,0]
[null,null,"Depreciable Totals",{"$f":"SUM(D9:D46)","v":39638836.083768897},{"$f":"SUM(E9:E46)","v":15915560.750000004},null,{"$f":"SUM(G9:G46)","v":3138589.3266576258},{"$f":"SUM(H9:H46)","v":3140534.156726303},{"$f":"SUM(I9:I46)","v":-1944.8300686773468},null,{"$f":"SUM(K9:K46)","v":-13230.835328810457}]
[]
[1210,null,null,{"$f":"INDIRECT(A49&\"!C60\")","v":8435.7099999599159},{"$f":"INDIRECT(A49&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D49-E49)*F49","v":1116.0444329946965},{"$f":"INDEX(Summary!D:D,MATCH($A49,Summary!A:A,0))","v":0},{"$f":"+G49-H49","v":1116.0444329946965},null,{"$f":"INDIRECT(A49&\"!b3\")","v":-1116.0444329946968}]
["3740","Land/Land Rights",null,{"$f":"INDIRECT(A50&\"!C60\")","v":44421.79},{"$f":"INDIRECT(A50&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D50-E50)*F50","v":5877.0028169999987},{"$f":"INDEX(Summary!D:D,MATCH($A50,Summary!A:A,0))","v":0},{"$f":"+G50-H50","v":5877.0028169999987},null,{"$f":"INDIRECT(A50&\"!b3\")","v":-5877.0028170000005}]
[389,"Land and Land Rights",null,{"$f":"INDIRECT(A51&\"!C60\")","v":418724.56},{"$f":"INDIRECT(A51&\"!C89\")","v":0},0.13229999999999997,55397.259287999987,{"$f":"INDEX(Summary!D:D,MATCH($A51,Summary!A:A,0))","v":0},55397.259287999987,null,-55397.259287999987]
[null,null,"Non-Depreciable Totals",{"$f":"SUM(D49:D51)","v":471582.05999995989},{"$f":"SUM(E49:E51)","v":0},null,{"$f":"SUM(G49:G51)","v":62390.306537994678},{"$f":"SUM(H49:H51)","v":0},{"$f":"SUM(I49:I51)","v":62390.306537994678},null,{"$f":"SUM(K50:K51)","v":-61274.262104999987}]
[]
[]
[null,null,"Totals",{"$f":"+D47+D52","v":40110418.143768854},{"$f":"+E47+E52","v":15915560.750000004},null,{"$f":"+G47+G52","v":3200979.6331956205},{"$f":"+H47+H52","v":3140534.156726303},{"$f":"+I47+I52","v":60445.476469317335},null,{"$f":"+K47+K52","v":-74505.097433810442}]

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

{"sheet":"1210","index":5,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":1116.0444329946968},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-1116.0444329946968},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":1116.0444329946965}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,8435.7099999599159,8435.7099999599159,{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",1,1,8435.7099999599159,1,0,0,8435.7099999599159,8435.7099999599159,1]
["Total",{"$f":"SUM(B11:B31)","v":1},null,{"$f":"SUM(D11:D31)","v":8435.7099999599159},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":8435.7099999599159},{"$f":"SUM(I11:I31)","v":8435.7099999599159}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,8435.7099999599159,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":8435.7099999599159},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":8435.7099999599159},"     Begin Cumulative Difference",{"$f":"+$C474","v":8435.7099999599159},{"$f":"+E476","v":8435.7099999599159},{"$f":"+F476","v":8435.7099999599159},8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,{"$f":"+BR476","v":8435.7099999599159},8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":8435.7099999599159},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":8435.7099999599159},8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":8435.7099999599159},8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159,8435.7099999599159]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":3254.0751324845373},"     Begin Cumulative DFIT",{"$f":"+C481","v":3254.0751324845373},{"$f":"+E482","v":3254.0751324845373},{"$f":"+F482","v":3254.0751324845373},3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,{"$f":"+BR482","v":3254.0751324845373},3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":3254.0751324845373},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":3254.0751324845373},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":3254.0751324845373},3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":3254.0751324845373},3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38574999999999998},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":3254.0751324845373},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":3254.0751324845373},{"$f":"+E485+F480","v":3254.0751324845373},{"$f":"+F485+G480","v":3254.0751324845373},3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,{"$f":"+BR485+BS480","v":3254.0751324845373},3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373,3254.0751324845373]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":2138.0306994898406},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":1116.0444329946968},{"$f":"+E489","v":1116.0444329946968},{"$f":"+F489","v":1116.0444329946968},1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,{"$f":"+BR489","v":1116.0444329946968},1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":1116.0444329946968},"     End Excess Deferred",{"$f":"+E487-E488","v":1116.0444329946968},{"$f":"+F487-F488","v":1116.0444329946968},1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,{"$f":"+BR487-BR488","v":1116.0444329946968},1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968,1116.0444329946968]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":1116.0444329946968},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3010","index":6,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
[]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3030","index":7,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":11377.747079999997},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-11377.747079999997},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":11377.747079999999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":213641.38},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":85999.6},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":213641.38},{"$f":"IFERROR(+B11/$B$32,0)","v":0.1010774022601696},{"$f":"+C11*$D$8","v":21594.315705677753},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":21594.315705677753},{"$f":"+$E$8*J11","v":8692.6161634136824},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.1010774022601696}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1900000},0.89892259773983041,192047.06429432225,17,0,0,192047.06429432225,77306.983836586325,0.89892259773983041]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":2113641.38},null,{"$f":"SUM(D11:D31)","v":213641.38},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":213641.38},{"$f":"SUM(I11:I31)","v":85999.6}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":8692.6161634136824},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,77306.983836586325,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":85999.6},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":8692.6161634136824},"     Begin Cumulative Difference",{"$f":"+$C94","v":8692.6161634136824},{"$f":"+E96","v":8692.6161634136824},{"$f":"+F96","v":8692.6161634136824},8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,{"$f":"+BR96","v":8692.6161634136824},8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":8692.6161634136824},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":8692.6161634136824},8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":8692.6161634136824},8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824,8692.6161634136824]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":3353.1766850368276},"     Begin Cumulative DFIT",{"$f":"+C101","v":3353.1766850368276},{"$f":"+E102","v":3353.1766850368276},{"$f":"+F102","v":3353.1766850368276},3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,{"$f":"+BR102","v":3353.1766850368276},3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":3353.1766850368276},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":3353.1766850368276},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":3353.1766850368276},3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":3353.1766850368276},3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":3353.1766850368276},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":3353.1766850368276},{"$f":"+E105+F100","v":3353.1766850368276},{"$f":"+F105+G100","v":3353.1766850368276},3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,{"$f":"+BR105+BS100","v":3353.1766850368276},3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276,3353.1766850368276]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":2203.1435666171978},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":1150.0331184196298},{"$f":"+E109","v":1150.0331184196298},{"$f":"+F109","v":1150.0331184196298},1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,{"$f":"+BR109","v":1150.0331184196298},1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":1150.0331184196298},"     End Excess Deferred",{"$f":"+E107-E108","v":1150.0331184196298},{"$f":"+F107-F108","v":1150.0331184196298},1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,{"$f":"+BR107-BR108","v":1150.0331184196298},1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298,1150.0331184196298]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":77306.983836586325},"     Begin Cumulative Difference",{"$f":"+$C170","v":77306.983836586325},{"$f":"+E172","v":77306.983836586325},{"$f":"+F172","v":77306.983836586325},77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,{"$f":"+BR172","v":77306.983836586325},77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":77306.983836586325},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":77306.983836586325},77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":77306.983836586325},77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325,77306.983836586325]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.38574999999999998},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.38574999999999998},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":29821.169014963172},"     Begin Cumulative DFIT",{"$f":"+C177","v":29821.169014963172},{"$f":"+E178","v":29821.169014963172},{"$f":"+F178","v":29821.169014963172},29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,{"$f":"+BR178","v":29821.169014963172},29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":29821.169014963172},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":29821.169014963172},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":29821.169014963172},29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":29821.169014963172},29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38574999999999998},{"$f":"IF(G170=0,0,+G177/G170)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.38574999999999998},{"$f":"IF(F172=0,0,+F178/F172)","v":0.38574999999999998},{"$f":"IF(G172=0,0,+G178/G172)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":29821.169014963172},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":29821.169014963172},{"$f":"+E181+F176","v":29821.169014963172},{"$f":"+F181+G176","v":29821.169014963172},29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,{"$f":"+BR181+BS176","v":29821.169014963172},29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172,29821.169014963172]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":19593.455053382804},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":10227.713961580368},{"$f":"+E185","v":10227.713961580368},{"$f":"+F185","v":10227.713961580368},10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,{"$f":"+BR185","v":10227.713961580368},10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":10227.713961580368},"     End Excess Deferred",{"$f":"+E183-E184","v":10227.713961580368},{"$f":"+F183-F184","v":10227.713961580368},10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,{"$f":"+BR183-BR184","v":10227.713961580368},10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368,10227.713961580368]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.13229999999999997},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.13229999999999997},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":11377.747079999997},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3031","index":8,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"311","index":9,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3740","index":10,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":5877.0028170000005},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-5877.0028170000005},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":5877.0028169999987}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44421.79},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44421.79},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",1,1,44421.79,1,0,0,44421.79,44421.79,1]
["Total",{"$f":"SUM(B11:B31)","v":1},null,{"$f":"SUM(D11:D31)","v":44421.79},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":44421.79},{"$f":"SUM(I11:I31)","v":44421.79}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,44421.79,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":44421.79},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":44421.79},"     Begin Cumulative Difference",{"$f":"+$C474","v":44421.79},{"$f":"+E476","v":44421.79},{"$f":"+F476","v":44421.79},44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,{"$f":"+BR476","v":44421.79},44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":44421.79},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":44421.79},44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":44421.79},44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38575000000000004},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000004},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":17135.705492500001},"     Begin Cumulative DFIT",{"$f":"+C481","v":17135.705492500001},{"$f":"+E482","v":17135.705492500001},{"$f":"+F482","v":17135.705492500001},17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,{"$f":"+BR482","v":17135.705492500001},17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":17135.705492500001},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":17135.705492500001},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":17135.705492500001},17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":17135.705492500001},17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38575000000000004},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38575000000000004},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000004},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38575000000000004},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":17135.705492500001},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":17135.705492500001},{"$f":"+E485+F480","v":17135.705492500001},{"$f":"+F485+G480","v":17135.705492500001},17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,{"$f":"+BR485+BS480","v":17135.705492500001},17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001,17135.705492500001]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":11258.702675500001},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":5877.0028170000005},{"$f":"+E489","v":5877.0028170000005},{"$f":"+F489","v":5877.0028170000005},5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,{"$f":"+BR489","v":5877.0028170000005},5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":5877.0028170000005},"     End Excess Deferred",{"$f":"+E487-E488","v":5877.0028170000005},{"$f":"+F487-F488","v":5877.0028170000005},5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,{"$f":"+BR487-BR488","v":5877.0028170000005},5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005,5877.0028170000005]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":5877.0028170000005},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"375","index":11,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":28505.357999999982}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":28505.357999999986},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":28505.357999999989}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":348106.37},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":328137.98},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.5000000000000001E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60860.74},0.18671731391480517,64997.48636303332,6,1624.9371590758331,9749.6229544549988,55247.86340857832,57972.12587876404,0.17666996633173657]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":172534.82},0.52932708585492727,184262.13039963707,5,4606.5532599909266,23032.766299954634,161229.36409968243,169179.55581045317,0.51557444161280319]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5052.4799999999996},1.5500723359727055E-2,5395.900541128789,2,134.89751352821972,269.79502705643944,5126.1055140723493,5378.872879335403,1.6392107001254177E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":87503.2},0.26845487687054054,93450.852696200818,1,2336.2713174050205,2336.2713174050205,91114.581378795803,95607.425431447366,0.29136348505420606]
["Total",{"$f":"SUM(B11:B31)","v":325951.24},null,{"$f":"SUM(D11:D31)","v":348106.37},null,{"$f":"SUM(F11:F31)","v":8702.6592500000006},{"$f":"SUM(G11:G31)","v":35388.455598871093},{"$f":"SUM(H11:H31)","v":312717.91440112889},{"$f":"SUM(I11:I31)","v":328137.98}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,{"$f":"+$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,{"$f":"+$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,{"$f":"+$F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,{"$f":"+$F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,57972.12587876404,null,{"$f":"+$F26","v":1624.9371590758331},1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,{"$f":"+$F26","v":1624.9371590758331},1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331,1624.9371590758331]
[2013,null,169179.55581045317,null,{"$f":"+$F27","v":4606.5532599909266},4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266,4606.5532599909266]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,5378.872879335403,null,{"$f":"+$F30","v":134.89751352821972},134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972,134.89751352821972]
[2017,null,95607.425431447366,null,{"$f":"+$F31","v":2336.2713174050205},2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205,2336.2713174050205]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":328137.98},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":8702.6592500000006},8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,{"$f":"SUM(BQ38:BQ58)","v":8702.6592500000006},8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006,8702.6592500000006]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8122.489999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2427.69},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2139.81},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.12},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.12},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.12},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.12},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.12},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.11},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.11},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.12},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.11},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.12},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":276.11},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":241.6},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60195.430000000008},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4514.66},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4176.0600000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3862.85},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.84},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.84},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.85},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3849.84},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1443.69},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2249.1499999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":168.69},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":156.04},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":144.33000000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":133.51},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":123.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":114.23},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.7},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":112.71},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":56.35},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42110.91},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3158.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2921.45},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2702.33},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2499.67},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2312.19},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2138.7800000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1978.37},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.98},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.98},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.99},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.98},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.99},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.98},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.99},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.99},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.99},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.98},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.97},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1951.99},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":975.99},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":112677.98000000001},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":10269.36},{"$f":"SUM(F67:F88)","v":9393.36},{"$f":"SUM(G67:G88)","v":6985.63},6759.1500000000005,6561.65,6378.98,6217.04,6190.66,6190.65,6190.66,6190.65,6190.66,6190.65,6190.66,6156.1399999999994,3508.3900000000003,2064.6799999999998,2064.6799999999998,2008.34,975.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":49849.635878764042},"     Begin Cumulative Difference",{"$f":"+$C379","v":49849.635878764042},{"$f":"+E381","v":50652.388719688206},{"$f":"+F381","v":51167.261560612373},49818.444401536537,48469.627242460701,47120.810083384866,45771.99292430903,44423.1657652332,43074.348606157364,41725.521447081534,40376.694288005703,39027.877128929867,37679.049969854037,36330.232810778201,34981.405651702371,33598.068492626539,31973.131333550704,30348.194174474869,28723.257015399035,27098.3198563232,25473.382697247365,23848.445538171531,22223.508379095696,20598.571220019861,18973.634060944027,17348.696901868192,15723.759742792359,14098.822583716526,12473.885424640694,10848.948265564861,9224.011106489028,7599.0739474131951,5974.1367883373623,4349.1996292615295,2724.2624701856967,1099.3253111098636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":802.752840924167},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":514.87284092416689},-1348.8171590758329,-1348.8171590758329,-1348.8171590758329,-1348.8171590758329,-1348.8271590758332,-1348.8171590758329,-1348.8271590758332,-1348.8271590758332,-1348.8171590758329,-1348.8271590758332,-1348.8171590758329,-1348.8271590758332,-1383.3371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":50652.388719688206},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":51167.261560612373},49818.444401536537,48469.627242460701,47120.810083384866,45771.99292430903,44423.1657652332,43074.348606157364,41725.521447081534,40376.694288005703,39027.877128929867,37679.049969854037,36330.232810778201,34981.405651702371,33598.068492626539,31973.131333550704,30348.194174474869,28723.257015399035,27098.3198563232,25473.382697247365,23848.445538171531,22223.508379095696,20598.571220019861,18973.634060944027,17348.696901868192,15723.759742792359,14098.822583716526,12473.885424640694,10848.948265564861,9224.011106489028,7599.0739474131951,5974.1367883373623,4349.1996292615295,2724.2624701856967,1099.3253111098636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":802.752840924167},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":514.87284092416689},-1348.8171590758329,-1348.8171590758329,-1348.8171590758329,-1348.8171590758329,-1348.8271590758332,-1348.8171590758329,-1348.8271590758332,-1348.8271590758332,-1348.8171590758329,-1348.8271590758332,-1348.8171590758329,-1348.8271590758332,-1383.3371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1624.9371590758331,-1099.3253111098636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38234309737532007},0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532018,0.38234309737532013,0.38234309737532007,0.38234309737532013,0.38234309737532007,0.38234309737532007,0.38234309737532002,0.38234309737532002,0.38234309737532007,0.38234309737532013,0.38234309737532018,0.38234309737532018,0.38234309737532024,0.38234309737532024,0.38234309737532024,0.38234309737532024,0.3823430973753203,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532041,0.38234309737532035,0.38234309737532041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":203.45770753223013},{"$f":"IF(F379=0,0,F382*$C384)","v":130.4945215322301},{"$f":"IF(G379=0,0,G382*$C384)","v":-341.8577089677699},-341.8577089677699,-341.8577089677699,-341.8577089677699,-341.86024346776992,-341.8577089677699,-341.86024346776992,-341.86024346776992,-341.8577089677699,-341.86024346776992,-341.8577089677699,-341.86024346776992,-350.60680296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-411.84032296776991,-278.62400010079494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":203.45770753223013},{"$f":"+F382*F383","v":130.4945215322301},{"$f":"+G382*G383","v":-515.71093039403377},-515.71093039403388,-515.71093039403388,-515.71093039403388,-515.71475382500773,-515.71093039403388,-515.71475382500773,-515.71475382500773,-515.71093039403377,-515.71475382500773,-515.71093039403377,-515.71475382500762,-528.90941411542985,-621.28350644130705,-621.28350644130717,-621.28350644130728,-621.2835064413074,-621.2835064413074,-621.28350644130751,-621.28350644130751,-621.28350644130751,-621.28350644130751,-621.28350644130751,-621.28350644130762,-621.28350644130762,-621.28350644130762,-621.28350644130762,-621.28350644130762,-621.28350644130762,-621.28350644130762,-621.28350644130762,-621.28350644130774,-621.28350644130762,-420.31944447283297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":19229.497040233229},"     Begin Cumulative DFIT",{"$f":"+C386","v":19229.497040233229},{"$f":"+E387","v":19432.95474776546},{"$f":"+F387","v":19563.449269297689},19047.738338903655,18532.027408509621,18016.316478115587,17500.605547721552,16984.890793896546,16469.179863502512,15953.465109677503,15437.750355852495,14922.039425458461,14406.324671633452,13890.613741239418,13374.89898741441,12845.989573298981,12224.706066857674,11603.422560416368,10982.139053975061,10360.855547533754,9739.5720410924478,9118.2885346511393,8497.0050282098309,7875.7215217685234,7254.4380153272159,6633.1545088859084,6011.8710024446009,5390.5874960032934,4769.3039895619859,4148.0204831206784,3526.7369766793709,2905.4534702380633,2284.1699637967558,1662.8864573554483,1041.6029509141406,420.31944447283297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":19432.95474776546},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":19563.449269297689},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":19047.738338903655},18532.027408509621,18016.316478115587,17500.605547721552,16984.890793896546,16469.179863502512,15953.465109677503,15437.750355852495,14922.039425458461,14406.324671633452,13890.613741239418,13374.89898741441,12845.989573298981,12224.706066857674,11603.422560416368,10982.139053975061,10360.855547533754,9739.5720410924478,9118.2885346511393,8497.0050282098309,7875.7215217685234,7254.4380153272159,6633.1545088859084,6011.8710024446009,5390.5874960032934,4769.3039895619859,4148.0204831206784,3526.7369766793709,2905.4534702380633,2284.1699637967558,1662.8864573554483,1041.6029509141406,420.31944447283297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38365327359599954},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38234309737532007},0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532018,0.38234309737532013,0.38234309737532007,0.38234309737532013,0.38234309737532007,0.38234309737532007,0.38234309737532002,0.38234309737532002,0.38234309737532007,0.38234309737532013,0.38234309737532018,0.38234309737532018,0.38234309737532024,0.38234309737532024,0.38234309737532024,0.38234309737532024,0.3823430973753203,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532041,0.38234309737532035,0.38234309737532041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38365327359599954},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38234309737532007},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38234309737532013},0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532013,0.38234309737532018,0.38234309737532013,0.38234309737532007,0.38234309737532013,0.38234309737532007,0.38234309737532007,0.38234309737532002,0.38234309737532002,0.38234309737532007,0.38234309737532013,0.38234309737532018,0.38234309737532018,0.38234309737532024,0.38234309737532024,0.38234309737532024,0.38234309737532024,0.3823430973753203,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532035,0.38234309737532041,0.38234309737532035,0.38234309737532041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":19229.497040233229},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":19432.95474776546},{"$f":"+E390+F385","v":19563.449269297689},{"$f":"+F390+G385","v":19047.738338903655},18532.027408509621,18016.316478115587,17500.605547721552,16984.890793896546,16469.179863502512,15953.465109677503,15437.750355852495,14922.039425458461,14406.324671633452,13890.613741239418,13374.89898741441,12845.989573298981,12224.706066857674,11603.422560416368,10982.139053975061,10360.855547533754,9739.5720410924478,9118.2885346511393,8497.0050282098309,7875.7215217685234,7254.4380153272159,6633.1545088859084,6011.8710024446009,5390.5874960032934,4769.3039895619859,4148.0204831206784,3526.7369766793709,2905.4534702380633,2284.1699637967558,1662.8864573554483,1041.6029509141406,420.31944447283297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":12634.390213472747},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":12837.847921004977},{"$f":"IF(F384<>0,+E391+F384,0)","v":12968.342442537207},{"$f":"IF(G384<>0,+F391+G384,0)","v":12626.484733569438},12284.627024601668,11942.769315633899,11600.91160666613,11259.051363198359,10917.19365423059,10575.33341076282,10233.473167295049,9891.6154583272801,9549.7552148595096,9207.8975058917404,8866.0372624239699,8515.4304594562,8103.5901364884303,7691.7498135206606,7279.9094905528909,6868.0691675851212,6456.2288446173516,6044.3885216495819,5632.5481986818122,5220.7078757140425,4808.8675527462728,4397.0272297785032,3985.1869068107335,3573.3465838429638,3161.5062608751941,2749.6659379074244,2337.8256149396548,1925.9852919718849,1514.144969004115,1102.304646036345,690.46432306857514,278.62400010080523,1.0288658813806251E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":6595.1068267604824},{"$f":"+E394","v":6595.1068267604824},{"$f":"+F394","v":6595.1068267604824},6421.2536053342183,6247.4003839079542,6073.5471624816901,5899.693941055426,5725.8394306981882,5551.9862092719241,5378.1316989146862,5204.2771885574484,5030.4239671311843,4856.5694567739465,4682.7162353476824,4508.8617249904446,4330.5591138427844,4121.1159303692475,3911.6727468957101,3702.2295634221728,3492.7863799486354,3283.343196475098,3073.9000130015602,2864.4568295280224,2655.0136460544845,2445.5704625809467,2236.1272791074089,2026.684095633871,1817.2409121603332,1607.7977286867954,1398.3545452132576,1188.9113617397197,979.46817826618201,770.02499479264429,560.58181131910658,351.13862784556875,141.69544437203103,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,{"$f":"+BR394","v":-6.9917405198793858E-12},-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},173.85322142626387,173.85322142626399,173.85322142626399,173.85322142626399,173.85451035723781,173.85322142626399,173.85451035723781,173.85451035723781,173.85322142626387,173.85451035723781,173.85322142626387,173.8545103572377,178.30261114765995,209.44318347353715,209.44318347353726,209.44318347353737,209.44318347353749,209.44318347353749,209.4431834735376,209.4431834735376,209.4431834735376,209.4431834735376,209.4431834735376,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353783,209.44318347353772,141.69544437203803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":6595.1068267604824},"     End Excess Deferred",{"$f":"+E392-E393","v":6595.1068267604824},{"$f":"+F392-F393","v":6595.1068267604824},6421.2536053342183,6247.4003839079542,6073.5471624816901,5899.693941055426,5725.8394306981882,5551.9862092719241,5378.1316989146862,5204.2771885574484,5030.4239671311843,4856.5694567739465,4682.7162353476824,4508.8617249904446,4330.5591138427844,4121.1159303692475,3911.6727468957101,3702.2295634221728,3492.7863799486354,3283.343196475098,3073.9000130015602,2864.4568295280224,2655.0136460544845,2445.5704625809467,2236.1272791074089,2026.684095633871,1817.2409121603332,1607.7977286867954,1398.3545452132576,1188.9113617397197,979.46817826618201,770.02499479264429,560.58181131910658,351.13862784556875,141.69544437203103,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,{"$f":"+BR392-BR393","v":-6.9917405198793858E-12},-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12,-6.9917405198793858E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":6595.1068267604878},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":173.85322142626387},173.85322142626399,173.85322142626399,173.85322142626399,173.85451035723781,173.85322142626399,173.85451035723781,173.85451035723781,173.85322142626387,173.85451035723781,173.85322142626387,173.8545103572377,178.30261114765995,209.44318347353715,209.44318347353726,209.44318347353737,209.44318347353749,209.44318347353749,209.4431834735376,209.4431834735376,209.4431834735376,209.4431834735376,209.4431834735376,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353783,209.44318347353772,141.69544437203803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":108984.12581045316},"     Begin Cumulative Difference",{"$f":"+$C398","v":108984.12581045316},{"$f":"+E400","v":108892.23255046223},{"$f":"+F400","v":108461.73929047131},107718.03603048038,106961.33277048945,106204.62951049852,105447.92625050759,104691.22299051666,103934.51973052573,103177.8164705348,102421.11321054387,101664.39995055295,100907.69669056202,100150.9834305711,99394.280170580168,98637.566910589245,95474.703650598312,90868.150390607392,86261.597130616472,81655.043870625552,77048.490610634632,72441.937350643711,67835.384090652791,63228.830830661864,58622.277570670936,54015.724310680009,49409.171050689081,44802.617790698154,40196.064530707226,35589.511270716299,30982.958010725371,26376.404750734444,21769.851490743516,17163.298230752589,12556.744970761662,7950.191710770735,3343.6384507798084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-91.893259990926708},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-430.49325999092616},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-743.70325999092665},-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.71325999092642,-756.70325999092665,-756.71325999092642,-756.70325999092665,-756.71325999092642,-3162.8632599909265,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":108892.23255046223},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":108461.73929047131},107718.03603048038,106961.33277048945,106204.62951049852,105447.92625050759,104691.22299051666,103934.51973052573,103177.8164705348,102421.11321054387,101664.39995055295,100907.69669056202,100150.9834305711,99394.280170580168,98637.566910589245,95474.703650598312,90868.150390607392,86261.597130616472,81655.043870625552,77048.490610634632,72441.937350643711,67835.384090652791,63228.830830661864,58622.277570670936,54015.724310680009,49409.171050689081,44802.617790698154,40196.064530707226,35589.511270716299,30982.958010725371,26376.404750734444,21769.851490743516,17163.298230752589,12556.744970761662,7950.191710770735,3343.6384507798084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-91.893259990926708},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-430.49325999092616},-743.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.70325999092665,-756.71325999092642,-756.70325999092665,-756.71325999092642,-756.70325999092665,-756.71325999092642,-3162.8632599909265,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-4606.5532599909266,-3343.6384507798084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-23.290346744700376},{"$f":"IF(F398=0,0,F401*$C403)","v":-109.10851674470024},{"$f":"IF(G398=0,0,G401*$C403)","v":-188.49159124470037},-191.78644124470037,-191.78644124470037,-191.78644124470037,-191.78644124470037,-191.78644124470037,-191.78644124470037,-191.78644124470037,-191.78897574470031,-191.78644124470037,-191.78897574470031,-191.78644124470037,-191.78897574470031,-801.62769324470037,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-1167.5309237447004,-847.44516535014247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-35.447825041499975},{"$f":"+F401*F402","v":-166.06277504149975},{"$f":"+G401*G402","v":-286.88353254149996},-291.89828254149995,-291.89828254149995,-291.89828254150001,-291.89828254150001,-291.89828254150001,-291.89828254150001,-291.89828254150001,-291.90214004149988,-291.89828254150001,-291.90214004149988,-291.89828254149995,-291.90214004149988,-1220.0745025414999,-1776.9779200414998,-1776.9779200414998,-1776.9779200414996,-1776.9779200414996,-1776.9779200414994,-1776.9779200414991,-1776.9779200414991,-1776.9779200414991,-1776.9779200414991,-1776.9779200414989,-1776.9779200414989,-1776.9779200414989,-1776.9779200414989,-1776.9779200414989,-1776.9779200414985,-1776.9779200414989,-1776.9779200414989,-1776.9779200414991,-1776.9779200414991,-1776.9779200414991,-1289.8085323883106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":42040.626531382302},"     Begin Cumulative DFIT",{"$f":"+C405","v":42040.626531382302},{"$f":"+E406","v":42005.178706340805},{"$f":"+F406","v":41839.115931299304},41552.232398757806,41260.334116216305,40968.435833674805,40676.537551133304,40384.639268591804,40092.740986050303,39800.842703508803,39508.944420967302,39217.042280925802,38925.143998384301,38633.241858342801,38341.3435758013,38049.4414357598,36829.366933218298,35052.389013176798,33275.411093135299,31498.433173093799,29721.4552530523,27944.4773330108,26167.4994129693,24390.521492927801,22613.543572886301,20836.565652844802,19059.587732803302,17282.609812761802,15505.631892720303,13728.653972678803,11951.676052637304,10174.698132595806,8397.7202125543063,6620.7422925128076,4843.7643724713089,3066.7864524298097,1289.8085323883106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":42005.178706340805},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":41839.115931299304},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":41552.232398757806},41260.334116216305,40968.435833674805,40676.537551133304,40384.639268591804,40092.740986050303,39800.842703508803,39508.944420967302,39217.042280925802,38925.143998384301,38633.241858342801,38341.3435758013,38049.4414357598,36829.366933218298,35052.389013176798,33275.411093135299,31498.433173093799,29721.4552530523,27944.4773330108,26167.4994129693,24390.521492927801,22613.543572886301,20836.565652844802,19059.587732803302,17282.609812761802,15505.631892720303,13728.653972678803,11951.676052637304,10174.698132595806,8397.7202125543063,6620.7422925128076,4843.7643724713089,3066.7864524298097,1289.8085323883106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":42040.626531382302},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":42005.178706340805},{"$f":"+E409+F404","v":41839.115931299304},{"$f":"+F409+G404","v":41552.232398757806},41260.334116216305,40968.435833674805,40676.537551133304,40384.639268591804,40092.740986050303,39800.842703508803,39508.944420967302,39217.042280925802,38925.143998384301,38633.241858342801,38341.3435758013,38049.4414357598,36829.366933218298,35052.389013176798,33275.411093135299,31498.433173093799,29721.4552530523,27944.4773330108,26167.4994129693,24390.521492927801,22613.543572886301,20836.565652844802,19059.587732803302,17282.609812761802,15505.631892720303,13728.653972678803,11951.676052637304,10174.698132595806,8397.7202125543063,6620.7422925128076,4843.7643724713089,3066.7864524298097,1289.8085323883106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":27622.026686659356},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":27598.736339914656},{"$f":"IF(F403<>0,+E410+F403,0)","v":27489.627823169954},{"$f":"IF(G403<>0,+F410+G403,0)","v":27301.136231925255},27109.349790680553,26917.563349435852,26725.77690819115,26533.990466946449,26342.204025701747,26150.417584457045,25958.631143212344,25766.842167467643,25575.055726222941,25383.26675047824,25191.480309233539,24999.691333488838,24198.063640244138,23030.532716499438,21863.001792754738,20695.470869010038,19527.939945265338,18360.409021520638,17192.878097775938,16025.347174031238,14857.816250286538,13690.285326541838,12522.754402797138,11355.223479052438,10187.692555307738,9020.1616315630381,7852.6307078183381,6685.0997840736381,5517.5688603289382,4350.0379365842382,3182.5070128395378,2014.9760890948373,847.4451653501369,-5.5706550483591855E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":14418.599844722947},{"$f":"+E413","v":14406.442366426147},{"$f":"+F413","v":14349.488108129348},14251.096166832549,14150.98432553575,14050.872484238951,13950.760642942152,13850.648801645353,13750.536960348554,13650.425119051755,13550.313277754956,13450.200113458157,13350.088272161358,13249.975107864559,13149.86326656776,13049.75010227096,12631.30329297416,12021.856296677361,11412.409300380561,10802.962304083761,10193.515307786962,9584.0683114901622,8974.6213151933625,8365.1743188965629,7755.7273225997642,7146.2803263029655,6536.8333300061668,5927.386333709368,5317.9393374125693,4708.4923411157706,4099.0453448189719,3489.5983485221741,2880.1513522253754,2270.7043559285767,1661.2573596317779,1051.8103633349792,442.36336703818051,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,{"$f":"+BR413","v":1.2391865311656147E-11},1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":12.157478296799599},{"$f":"+F403-F404","v":56.954258296799509},98.391941296799587,100.11184129679958,100.11184129679958,100.11184129679964,100.11184129679964,100.11184129679964,100.11184129679964,100.11184129679964,100.11316429679957,100.11184129679964,100.11316429679957,100.11184129679958,100.11316429679957,418.44680929679953,609.4469962967994,609.4469962967994,609.44699629679917,609.44699629679917,609.44699629679894,609.44699629679872,609.44699629679872,609.44699629679872,609.44699629679872,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679803,609.44699629679849,609.44699629679849,609.44699629679872,609.44699629679872,609.44699629679872,442.36336703816812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":14418.599844722947},"     End Excess Deferred",{"$f":"+E411-E412","v":14406.442366426147},{"$f":"+F411-F412","v":14349.488108129348},14251.096166832549,14150.98432553575,14050.872484238951,13950.760642942152,13850.648801645353,13750.536960348554,13650.425119051755,13550.313277754956,13450.200113458157,13350.088272161358,13249.975107864559,13149.86326656776,13049.75010227096,12631.30329297416,12021.856296677361,11412.409300380561,10802.962304083761,10193.515307786962,9584.0683114901622,8974.6213151933625,8365.1743188965629,7755.7273225997642,7146.2803263029655,6536.8333300061668,5927.386333709368,5317.9393374125693,4708.4923411157706,4099.0453448189719,3489.5983485221741,2880.1513522253754,2270.7043559285767,1661.2573596317779,1051.8103633349792,442.36336703818051,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,{"$f":"+BR411-BR412","v":1.2391865311656147E-11},1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11,1.2391865311656147E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":14418.599844722936},{"$f":"+E403-E404","v":12.157478296799599},{"$f":"+F403-F404","v":56.954258296799509},{"$f":"+G403-G404","v":98.391941296799587},100.11184129679958,100.11184129679958,100.11184129679964,100.11184129679964,100.11184129679964,100.11184129679964,100.11184129679964,100.11316429679957,100.11184129679964,100.11316429679957,100.11184129679958,100.11316429679957,418.44680929679953,609.4469962967994,609.4469962967994,609.44699629679917,609.44699629679917,609.44699629679894,609.44699629679872,609.44699629679872,609.44699629679872,609.44699629679872,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679803,609.44699629679849,609.44699629679849,609.44699629679872,609.44699629679872,609.44699629679872,442.36336703816812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":3129.7228793354034},"     Begin Cumulative Difference",{"$f":"+$C455","v":3129.7228793354034},{"$f":"+E457","v":3163.5153658071836},{"$f":"+F457","v":3184.6578522789637},3194.0903387507442,3192.7028252225246,3181.2953116943049,3160.6277981660851,3138.4402846378653,3116.2527711096454,3094.0652575814256,3071.8777440532058,3049.690230524986,3027.5027169967661,3005.3152034685463,2983.1276899403265,2960.9401764121067,2938.7526628838868,2916.5551493556673,2894.3676358274474,2815.8201222992275,2680.9226087710076,2546.0250952427878,2411.1275817145679,2276.230068186348,2141.3325546581282,2006.4350411299085,1871.5375276016889,1736.6400140734693,1601.7425005452496,1466.84498701703,1331.9474734888104,1197.0499599605907,1062.1524464323711,927.25493290415136,792.35741937593161,657.45990584771187,522.56239231949212,387.66487879127237,252.76736526305265,117.86985173483293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":33.792486471780279},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":21.142486471780273},9.4324864717802939,-1.3875135282197277,-11.407513528219724,-20.667513528219715,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.197513528219716,-22.187513528219725,-78.547513528219724,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":3163.5153658071836},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":3184.6578522789637},3194.0903387507442,3192.7028252225246,3181.2953116943049,3160.6277981660851,3138.4402846378653,3116.2527711096454,3094.0652575814256,3071.8777440532058,3049.690230524986,3027.5027169967661,3005.3152034685463,2983.1276899403265,2960.9401764121067,2938.7526628838868,2916.5551493556673,2894.3676358274474,2815.8201222992275,2680.9226087710076,2546.0250952427878,2411.1275817145679,2276.230068186348,2141.3325546581282,2006.4350411299085,1871.5375276016889,1736.6400140734693,1601.7425005452496,1466.84498701703,1331.9474734888104,1197.0499599605907,1062.1524464323711,927.25493290415136,792.35741937593161,657.45990584771187,522.56239231949212,387.66487879127237,252.76736526305265,117.86985173483293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":33.792486471780279},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":21.142486471780273},9.4324864717802939,-1.3875135282197277,-11.407513528219724,-20.667513528219715,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.187513528219725,-22.197513528219716,-22.187513528219725,-78.547513528219724,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-134.89751352821972,-117.86985173483293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.38308388414931921,0.38308388414931915,0.38308388414931915,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931926,0.38308388414931932,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931932,0.38308388414931932,0.38308388414931926,0.38308388414931921,0.38308388414931926,0.38308388414931932,0.38308388414931932,0.38308388414931938,0.38308388414931943,0.38308388414931943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":8.5647056962727124},{"$f":"IF(F455=0,0,F458*$C460)","v":5.3585631962727103},{"$f":"IF(G455=0,0,G458*$C460)","v":2.3906636962727155},-0.35166530372728999,-2.891234303727289,-5.2381813037272869,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6234253037272897,-5.6259598037272873,-5.6234253037272897,-19.90786730372729,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-34.189774803727289,-29.874113922193409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":8.5647056962727124},{"$f":"+F458*F459","v":5.3585631962727103},{"$f":"+G458*G459","v":2.3906636962727155},-0.53153407170013933,-4.3700345908763154,-7.9173913580990076,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.4996788620059771,-8.5035097008474683,-8.4996788620059771,-30.090286572661608,-51.677063444475742,-51.677063444475742,-51.677063444475742,-51.677063444475749,-51.677063444475756,-51.677063444475763,-51.677063444475763,-51.677063444475763,-51.677063444475763,-51.677063444475763,-51.677063444475763,-51.677063444475756,-51.677063444475756,-51.677063444475749,-51.677063444475742,-51.677063444475749,-51.677063444475756,-51.677063444475756,-51.677063444475763,-51.67706344447577,-45.1540406266842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":1207.2906007036318},"     Begin Cumulative DFIT",{"$f":"+C462","v":1207.2906007036318},{"$f":"+E463","v":1215.8553063999045},{"$f":"+F463","v":1221.2138695961771},1223.6045332924498,1223.0729992207496,1218.7029646298733,1210.7855732717744,1202.2858944097684,1193.7862155477624,1185.2865366857563,1176.7868578237503,1168.2871789617443,1159.7875000997383,1151.2878212377323,1142.7881423757262,1134.2884635137202,1125.7887846517142,1117.2852749508668,1108.7855960888608,1078.6953095161991,1027.0182460717233,975.34118262724758,923.66411918277186,871.98705573829614,820.30999229382041,768.63292884934469,716.95586540486897,665.27880196039325,613.60173851591753,561.92467507144181,510.24761162696603,458.57054818249026,406.89348473801448,355.2164212935387,303.53935784906298,251.86229440458723,200.18523096011148,148.50816751563573,96.83110407115997,45.1540406266842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":1215.8553063999045},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":1221.2138695961771},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":1223.6045332924498},1223.0729992207496,1218.7029646298733,1210.7855732717744,1202.2858944097684,1193.7862155477624,1185.2865366857563,1176.7868578237503,1168.2871789617443,1159.7875000997383,1151.2878212377323,1142.7881423757262,1134.2884635137202,1125.7887846517142,1117.2852749508668,1108.7855960888608,1078.6953095161991,1027.0182460717233,975.34118262724758,923.66411918277186,871.98705573829614,820.30999229382041,768.63292884934469,716.95586540486897,665.27880196039325,613.60173851591753,561.92467507144181,510.24761162696603,458.57054818249026,406.89348473801448,355.2164212935387,303.53935784906298,251.86229440458723,200.18523096011148,148.50816751563573,96.83110407115997,45.1540406266842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38433677912282693},{"$f":"IF(G455=0,0,+G462/G455)","v":0.3834678405789394},0.38308388414931921,0.38308388414931915,0.38308388414931915,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931926,0.38308388414931932,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931932,0.38308388414931932,0.38308388414931926,0.38308388414931921,0.38308388414931926,0.38308388414931932,0.38308388414931932,0.38308388414931938,0.38308388414931943,0.38308388414931943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38433677912282693},{"$f":"IF(F457=0,0,+F463/F457)","v":0.3834678405789394},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38308388414931921},0.38308388414931915,0.38308388414931915,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931921,0.38308388414931926,0.38308388414931932,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931938,0.38308388414931932,0.38308388414931932,0.38308388414931926,0.38308388414931921,0.38308388414931926,0.38308388414931932,0.38308388414931932,0.38308388414931938,0.38308388414931943,0.38308388414931943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":1207.2906007036318},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":1215.8553063999045},{"$f":"+E466+F461","v":1221.2138695961771},{"$f":"+F466+G461","v":1223.6045332924498},1223.0729992207496,1218.7029646298733,1210.7855732717744,1202.2858944097684,1193.7862155477624,1185.2865366857563,1176.7868578237503,1168.2871789617443,1159.7875000997383,1151.2878212377323,1142.7881423757262,1134.2884635137202,1125.7887846517142,1117.2852749508668,1108.7855960888608,1078.6953095161991,1027.0182460717233,975.34118262724758,923.66411918277186,871.98705573829614,820.30999229382041,768.63292884934469,716.95586540486897,665.27880196039325,613.60173851591753,561.92467507144181,510.24761162696603,458.57054818249026,406.89348473801448,355.2164212935387,303.53935784906298,251.86229440458723,200.18523096011148,148.50816751563573,96.83110407115997,45.1540406266842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":793.22826376755802},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":801.79296946383079},{"$f":"IF(F460<>0,+E467+F460,0)","v":807.1515326601035},{"$f":"IF(G460<>0,+F467+G460,0)","v":809.54219635637617},809.19053105264891,806.29929674892162,801.06111544519433,795.43769014146699,789.81426483773964,784.1908395340123,778.56741423028495,772.94398892655761,767.32056362283026,761.69713831910292,756.07371301537557,750.45028771164823,744.82686240792088,739.20090260419363,733.57747730046628,713.66960999673904,679.4798351930117,645.29006038928446,611.10028558555723,576.91051078183,542.72073597810277,508.53096117437548,474.34118637064819,440.1514115669209,405.96163676319361,371.77186195946632,337.58208715573903,303.39231235201174,269.20253754828445,235.01276274455716,200.82298794082988,166.63321313710259,132.4434383333753,98.253663529648009,64.063888725920719,29.87411392219343,2.1316282072803006E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":414.06233693607373},{"$f":"+E470","v":414.06233693607373},{"$f":"+F470","v":414.06233693607373},414.06233693607373,413.8824681681009,412.4036678809519,409.72445782658019,406.84820426830152,403.97195071002284,401.09569715174416,398.21944359346548,395.34319003518681,392.46693647690813,389.59068291862945,386.71442936035078,383.8381758020721,380.96192224379342,378.08437234667326,375.20811878839459,365.02569951946026,347.53841087871183,330.0511222379634,312.56383359721497,295.07654495646648,277.58925631571799,260.1019676749695,242.61467903422101,225.12739039347252,207.64010175272404,190.15281311197555,172.66552447122706,155.1782358304786,137.69094718973014,120.20365854898168,102.71636990823322,85.229081267484759,67.741792626736299,50.254503985987832,32.767215345239357,15.279926704490876,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"+BR470","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0.17986876797284934,1.4788002871490264,2.6792100543717208,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8775498971201809,2.8762535582786874,10.182419268934318,17.487288640748453,17.487288640748453,17.487288640748453,17.48728864074846,17.487288640748467,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748467,17.487288640748467,17.48728864074846,17.487288640748453,17.48728864074846,17.487288640748467,17.487288640748467,17.487288640748474,17.487288640748481,15.279926704490791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":414.06233693607373},"     End Excess Deferred",{"$f":"+E468-E469","v":414.06233693607373},{"$f":"+F468-F469","v":414.06233693607373},414.06233693607373,413.8824681681009,412.4036678809519,409.72445782658019,406.84820426830152,403.97195071002284,401.09569715174416,398.21944359346548,395.34319003518681,392.46693647690813,389.59068291862945,386.71442936035078,383.8381758020721,380.96192224379342,378.08437234667326,375.20811878839459,365.02569951946026,347.53841087871183,330.0511222379634,312.56383359721497,295.07654495646648,277.58925631571799,260.1019676749695,242.61467903422101,225.12739039347252,207.64010175272404,190.15281311197555,172.66552447122706,155.1782358304786,137.69094718973014,120.20365854898168,102.71636990823322,85.229081267484759,67.741792626736299,50.254503985987832,32.767215345239357,15.279926704490876,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"+BR468-BR469","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":414.06233693607385},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0.17986876797284934,1.4788002871490264,2.6792100543717208,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8775498971201809,2.8762535582786874,10.182419268934318,17.487288640748453,17.487288640748453,17.487288640748453,17.48728864074846,17.487288640748467,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748467,17.487288640748467,17.48728864074846,17.487288640748453,17.48728864074846,17.487288640748467,17.487288640748467,17.487288640748474,17.487288640748481,15.279926704490791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":53496.515431447362},"     Begin Cumulative Difference",{"$f":"+$C474","v":53496.515431447362},{"$f":"+E476","v":54318.564114042339},{"$f":"+F476","v":54903.742796637322},55269.801479232301,55433.200161827277,55409.118844422257,55211.627527017234,54853.726209612214,54469.434892207195,54085.143574802176,53700.862257397159,53316.57093999214,52932.289622587123,52547.998305182104,52163.716987777087,51779.43567037207,51395.154352967053,51010.863035562033,50626.561718157012,50242.280400751995,48881.999083346978,46545.727765941956,44209.456448536934,41873.185131131911,39536.913813726889,37200.642496321867,34864.371178916845,32528.099861511822,30191.8285441068,27855.557226701778,25519.285909296756,23183.014591891733,20846.743274486711,18510.471957081689,16174.200639676668,13837.929322271648,11501.658004866627,9165.3866874616069,6829.1153700565865,4492.844052651566,2156.5727352465456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":822.04868259497971},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":585.17868259497936},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":366.05868259497947},163.39868259497962,-24.0813174050204,-197.49131740502025,-357.90131740502056,-384.29131740502044,-384.29131740502044,-384.28131740502045,-384.29131740502044,-384.28131740502045,-384.29131740502044,-384.28131740502045,-384.28131740502045,-384.28131740502045,-384.29131740502044,-384.30131740502043,-384.28131740502045,-1360.2813174050204,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":54318.564114042339},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":54903.742796637322},55269.801479232301,55433.200161827277,55409.118844422257,55211.627527017234,54853.726209612214,54469.434892207195,54085.143574802176,53700.862257397159,53316.57093999214,52932.289622587123,52547.998305182104,52163.716987777087,51779.43567037207,51395.154352967053,51010.863035562033,50626.561718157012,50242.280400751995,48881.999083346978,46545.727765941956,44209.456448536934,41873.185131131911,39536.913813726889,37200.642496321867,34864.371178916845,32528.099861511822,30191.8285441068,27855.557226701778,25519.285909296756,23183.014591891733,20846.743274486711,18510.471957081689,16174.200639676668,13837.929322271648,11501.658004866627,9165.3866874616069,6829.1153700565865,4492.844052651566,2156.5727352465456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":822.04868259497971},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":585.17868259497936},366.05868259497947,163.39868259497962,-24.0813174050204,-197.49131740502025,-357.90131740502056,-384.29131740502044,-384.29131740502044,-384.28131740502045,-384.29131740502044,-384.28131740502045,-384.29131740502044,-384.28131740502045,-384.28131740502045,-384.28131740502045,-384.29131740502044,-384.30131740502043,-384.28131740502045,-1360.2813174050204,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2336.2713174050205,-2156.5727352465456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.38112779906118954,0.38112779906118954,0.3811277990611896,0.3811277990611896,0.3811277990611896,0.38112779906118954,0.38112779906118954,0.38112779906118954,0.38112779906118949,0.38112779906118949,0.38112779906118943,0.38112779906118943,0.38112779906118938,0.38112779906118938,0.38112779906118938,0.38112779906118932,0.38112779906118932,0.38112779906118938,0.38112779906118938,0.38112779906118938,0.38112779906118943,0.38112779906118943,0.38112779906118943,0.38112779906118949,0.38112779906118949,0.38112779906118954,0.3811277990611896,0.38112779906118965,0.38112779906118965,0.38112779906118971,0.38112779906118971,0.38112779906118965,0.38112779906118965,0.38112779906118965,0.3811277990611896,0.3811277990611896,0.3811277990611896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":208.34823860369761},{"$f":"IF(F474=0,0,F477*$C479)","v":148.31353710369751},{"$f":"IF(G474=0,0,G477*$C479)","v":92.777573103697549},41.413396103697586,-6.1034098963024208,-50.054174396302386,-90.710088896302466,-97.398634396302427,-97.398634396302427,-97.396099896302431,-97.398634396302427,-97.396099896302431,-97.398634396302427,-97.396099896302431,-97.396099896302431,-97.396099896302431,-97.398634396302427,-97.401168896302437,-97.396099896302431,-344.76329989630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-592.12796539630244,-546.58335974823694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":208.34823860369761},{"$f":"+F477*F478","v":148.31353710369751},{"$f":"+G477*G478","v":92.777573103697549},41.413396103697586,-9.1780595010693418,-75.269431136270171,-136.4061413836757,-146.46410400090045,-146.46410400090045,-146.46029272290983,-146.46410400090045,-146.46029272290983,-146.46410400090042,-146.4602927229098,-146.4602927229098,-146.4602927229098,-146.46410400090036,-146.46791527889098,-146.46029272290977,-518.44102460663055,-890.41794521236068,-890.41794521236079,-890.41794521236079,-890.41794521236079,-890.41794521236091,-890.41794521236091,-890.41794521236091,-890.41794521236113,-890.41794521236113,-890.41794521236125,-890.41794521236136,-890.41794521236147,-890.41794521236147,-890.41794521236159,-890.41794521236159,-890.41794521236147,-890.41794521236147,-890.41794521236147,-890.41794521236136,-890.41794521236136,-821.92982009988543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":20636.280827680817},"     Begin Cumulative DFIT",{"$f":"+C481","v":20636.280827680817},{"$f":"+E482","v":20844.629066284513},{"$f":"+F482","v":20992.942603388212},21085.720176491908,21127.133572595605,21117.955513094537,21042.686081958269,20906.279940574594,20759.815836573693,20613.351732572792,20466.891439849882,20320.427335848981,20173.967043126071,20027.50293912517,19881.04264640226,19734.58235367935,19588.122060956441,19441.65795695554,19295.190041676648,19148.729748953738,18630.288724347109,17739.870779134748,16849.452833922387,15959.034888710026,15068.616943497665,14178.198998285305,13287.781053072944,12397.363107860583,11506.945162648222,10616.527217435862,9726.1092722235007,8835.6913270111399,7945.2733817987782,7054.8554365864165,6164.4374913740548,5274.0195461616931,4383.6016009493314,3493.1836557369697,2602.765710524608,1712.3477653122468,821.92982009988543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":20844.629066284513},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":20992.942603388212},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":21085.720176491908},21127.133572595605,21117.955513094537,21042.686081958269,20906.279940574594,20759.815836573693,20613.351732572792,20466.891439849882,20320.427335848981,20173.967043126071,20027.50293912517,19881.04264640226,19734.58235367935,19588.122060956441,19441.65795695554,19295.190041676648,19148.729748953738,18630.288724347109,17739.870779134748,16849.452833922387,15959.034888710026,15068.616943497665,14178.198998285305,13287.781053072944,12397.363107860583,11506.945162648222,10616.527217435862,9726.1092722235007,8835.6913270111399,7945.2733817987782,7054.8554365864165,6164.4374913740548,5274.0195461616931,4383.6016009493314,3493.1836557369697,2602.765710524608,1712.3477653122468,821.92982009988543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999993},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38374779242177715},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38235904392066261},0.3815052634921241,0.38112779906118954,0.38112779906118954,0.3811277990611896,0.3811277990611896,0.3811277990611896,0.38112779906118954,0.38112779906118954,0.38112779906118954,0.38112779906118949,0.38112779906118949,0.38112779906118943,0.38112779906118943,0.38112779906118938,0.38112779906118938,0.38112779906118938,0.38112779906118932,0.38112779906118932,0.38112779906118938,0.38112779906118938,0.38112779906118938,0.38112779906118943,0.38112779906118943,0.38112779906118943,0.38112779906118949,0.38112779906118949,0.38112779906118954,0.3811277990611896,0.38112779906118965,0.38112779906118965,0.38112779906118971,0.38112779906118971,0.38112779906118965,0.38112779906118965,0.38112779906118965,0.3811277990611896,0.3811277990611896,0.3811277990611896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38374779242177715},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38235904392066261},{"$f":"IF(G476=0,0,+G482/G476)","v":0.3815052634921241},0.38112779906118954,0.38112779906118954,0.3811277990611896,0.3811277990611896,0.3811277990611896,0.38112779906118954,0.38112779906118954,0.38112779906118954,0.38112779906118949,0.38112779906118949,0.38112779906118943,0.38112779906118943,0.38112779906118938,0.38112779906118938,0.38112779906118938,0.38112779906118932,0.38112779906118932,0.38112779906118938,0.38112779906118938,0.38112779906118938,0.38112779906118943,0.38112779906118943,0.38112779906118943,0.38112779906118949,0.38112779906118949,0.38112779906118954,0.3811277990611896,0.38112779906118965,0.38112779906118965,0.38112779906118971,0.38112779906118971,0.38112779906118965,0.38112779906118965,0.38112779906118965,0.3811277990611896,0.3811277990611896,0.3811277990611896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":20636.280827680817},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":20844.629066284513},{"$f":"+E485+F480","v":20992.942603388212},{"$f":"+F485+G480","v":21085.720176491908},21127.133572595605,21117.955513094537,21042.686081958269,20906.279940574594,20759.815836573693,20613.351732572792,20466.891439849882,20320.427335848981,20173.967043126071,20027.50293912517,19881.04264640226,19734.58235367935,19588.122060956441,19441.65795695554,19295.190041676648,19148.729748953738,18630.288724347109,17739.870779134748,16849.452833922387,15959.034888710026,15068.616943497665,14178.198998285305,13287.781053072944,12397.363107860583,11506.945162648222,10616.527217435862,9726.1092722235007,8835.6913270111399,7945.2733817987782,7054.8554365864165,6164.4374913740548,5274.0195461616931,4383.6016009493314,3493.1836557369697,2602.765710524608,1712.3477653122468,821.92982009988543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":13558.691836100334},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":13767.040074704031},{"$f":"IF(F479<>0,+E486+F479,0)","v":13915.353611807728},{"$f":"IF(G479<>0,+F486+G479,0)","v":14008.131184911426},14049.544581015123,14043.44117111882,13993.386996722518,13902.676907826215,13805.278273429913,13707.87963903361,13610.483539137307,13513.084904741005,13415.688804844702,13318.290170448399,13220.894070552096,13123.497970655793,13026.10187075949,12928.703236363188,12831.302067466886,12733.905967570583,12389.142667674281,11797.014702277978,11204.886736881675,10612.758771485373,10020.63080608907,9428.5028406927668,8836.3748752964639,8244.246909900161,7652.1189445038581,7059.9909791075552,6467.8630137112523,5875.7350483149494,5283.6070829186465,4691.4791175223436,4099.3511521260407,3507.2231867297382,2915.0952213334358,2322.9672559371334,1730.8392905408309,1138.7113251445285,546.58335974822603,-1.0913936421275139E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":7077.5889915804837},{"$f":"+E489","v":7077.5889915804837},{"$f":"+F489","v":7077.5889915804837},7077.5889915804837,7077.5889915804837,7074.5143419757169,7049.2990852357489,7003.6030327483759,6954.5375631437782,6905.4720935391806,6856.4079007125729,6807.3424311079752,6758.2782382813675,6709.2127686767699,6660.1485758501622,6611.0843830235544,6562.0201901969467,6512.9547205923491,6463.8879742097606,6414.8237813831529,6241.1460566728247,5942.8560768567668,5644.566097040708,5346.2761172246501,5047.9861374085922,4749.6961575925334,4451.4061777764746,4153.1161979604158,3854.826218144357,3556.5362383282982,3258.2462585122394,2959.9562786961806,2661.6662988801218,2363.376319064063,2065.0863392480037,1766.7963594319444,1468.5063796158854,1170.2163997998264,871.92641998376735,573.63644016770843,275.34646035164951,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,{"$f":"+BR489","v":1.0231815394945443E-12},1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,3.074649604766921,25.215256739967785,45.696052487373237,49.065469604598022,49.065469604598022,49.064192826607396,49.065469604598022,49.064192826607396,49.065469604597993,49.064192826607368,49.064192826607368,49.064192826607368,49.065469604597936,49.066746382588548,49.064192826607339,173.67772471032811,298.28997981605823,298.28997981605835,298.28997981605835,298.28997981605835,298.28997981605846,298.28997981605846,298.28997981605846,298.28997981605869,298.28997981605869,298.2899798160588,298.28997981605892,298.28997981605903,298.28997981605903,298.28997981605914,298.28997981605914,298.28997981605903,298.28997981605903,298.28997981605903,298.28997981605892,298.28997981605892,275.34646035164849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":7077.5889915804837},"     End Excess Deferred",{"$f":"+E487-E488","v":7077.5889915804837},{"$f":"+F487-F488","v":7077.5889915804837},7077.5889915804837,7077.5889915804837,7074.5143419757169,7049.2990852357489,7003.6030327483759,6954.5375631437782,6905.4720935391806,6856.4079007125729,6807.3424311079752,6758.2782382813675,6709.2127686767699,6660.1485758501622,6611.0843830235544,6562.0201901969467,6512.9547205923491,6463.8879742097606,6414.8237813831529,6241.1460566728247,5942.8560768567668,5644.566097040708,5346.2761172246501,5047.9861374085922,4749.6961575925334,4451.4061777764746,4153.1161979604158,3854.826218144357,3556.5362383282982,3258.2462585122394,2959.9562786961806,2661.6662988801218,2363.376319064063,2065.0863392480037,1766.7963594319444,1468.5063796158854,1170.2163997998264,871.92641998376735,573.63644016770843,275.34646035164951,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,{"$f":"+BR487-BR488","v":1.0231815394945443E-12},1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":7077.588991580481},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,3.074649604766921,25.215256739967785,45.696052487373237,49.065469604598022,49.065469604598022,49.064192826607396,49.065469604598022,49.064192826607396,49.065469604597993,49.064192826607368,49.064192826607368,49.064192826607368,49.065469604597936,49.066746382588548,49.064192826607339,173.67772471032811,298.28997981605823,298.28997981605835,298.28997981605835,298.28997981605835,298.28997981605846,298.28997981605846,298.28997981605846,298.28997981605869,298.28997981605869,298.2899798160588,298.28997981605892,298.28997981605903,298.28997981605903,298.28997981605914,298.28997981605914,298.28997981605903,298.28997981605903,298.28997981605903,298.28997981605892,298.28997981605892,275.34646035164849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":28505.357999999986},{"$f":"SUM(E493:CI493)","v":28505.357999999982},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":12.157478296799599},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":56.954258296799509},272.24516272306346,274.1449314910364,278.5185126149795,301.85952951740313,322.5386576996894,325.90678588594034,325.90807481691417,325.90679803892351,325.90810888594012,325.90679803892351,325.90810888594012,325.90679803892334,330.3562218293456,679.83043915522273,870.8331992720548,870.83317971120402,878.13679186587831,1010.0551931214133,1134.6674482271433,1134.667448227143,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271435,1134.6674482271433,1134.6674482271437,1134.6674482271437,1134.6674482271442,1134.6674482271442,1066.9197091256442,758.14063549497564,315.77726845680752,315.77726845680741,313.56990652054969,275.34646035164849,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":12.157478296799599},{"$f":"SUM(F498:F518)","v":56.954258296799509},272.24516272306346,274.1449314910364,278.5185126149795,301.85952951740313,322.53865769968934,325.90678588594034,325.90807481691417,325.90679803892351,325.90810888594018,325.90679803892351,325.90810888594012,325.90679803892334,330.3562218293456,679.83043915522273,870.8331992720548,870.83317971120402,878.13679186587831,1010.0551931214133,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271433,1134.6674482271435,1134.6674482271433,1134.6674482271437,1134.6674482271437,1134.6674482271442,1134.6674482271442,1066.9197091256442,758.14063549497564,315.77726845680752,315.77726845680741,313.56990652054969,275.34646035164849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},173.85322142626387,173.85322142626399,173.85322142626399,173.85322142626399,173.85451035723781,173.85322142626399,173.85451035723781,173.85451035723781,173.85322142626387,173.85451035723781,173.85322142626387,173.8545103572377,178.30261114765995,209.44318347353715,209.44318347353726,209.44318347353737,209.44318347353749,209.44318347353749,209.4431834735376,209.4431834735376,209.4431834735376,209.4431834735376,209.4431834735376,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353772,209.44318347353783,209.44318347353772,141.69544437203803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":12.157478296799599},{"$f":"+F414","v":56.954258296799509},98.391941296799587,100.11184129679958,100.11184129679958,100.11184129679964,100.11184129679964,100.11184129679964,100.11184129679964,100.11184129679964,100.11316429679957,100.11184129679964,100.11316429679957,100.11184129679958,100.11316429679957,418.44680929679953,609.4469962967994,609.4469962967994,609.44699629679917,609.44699629679917,609.44699629679894,609.44699629679872,609.44699629679872,609.44699629679872,609.44699629679872,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679849,609.44699629679803,609.44699629679849,609.44699629679849,609.44699629679872,609.44699629679872,609.44699629679872,442.36336703816812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0.17986876797284934,1.4788002871490264,2.6792100543717208,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8762535582786874,2.8775498971201809,2.8762535582786874,10.182419268934318,17.487288640748453,17.487288640748453,17.487288640748453,17.48728864074846,17.487288640748467,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748474,17.487288640748467,17.487288640748467,17.48728864074846,17.487288640748453,17.48728864074846,17.487288640748467,17.487288640748467,17.487288640748474,17.487288640748481,15.279926704490791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,3.074649604766921,25.215256739967785,45.696052487373237,49.065469604598022,49.065469604598022,49.064192826607396,49.065469604598022,49.064192826607396,49.065469604597993,49.064192826607368,49.064192826607368,49.064192826607368,49.065469604597936,49.066746382588548,49.064192826607339,173.67772471032811,298.28997981605823,298.28997981605835,298.28997981605835,298.28997981605835,298.28997981605846,298.28997981605846,298.28997981605846,298.28997981605869,298.28997981605869,298.2899798160588,298.28997981605892,298.28997981605903,298.28997981605903,298.28997981605914,298.28997981605914,298.28997981605903,298.28997981605903,298.28997981605903,298.28997981605892,298.28997981605892,275.34646035164849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3761","index":12,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":842633.17947677604}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":842633.17947677546},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":839877.08338577556}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15293325.260000002},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11790238.520000001},{"$f":"+E32-I32","v":-720179.84573109995},{"$f":"+E8+F8","v":11070058.674268901},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.2409999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1832057.5800000005},{"$f":"+B11/$B$32","v":9.2092272762917857E-2},{"$f":"+C11*$D$8","v":1408397.0812959417},null,{"$f":"+D11+E11","v":1408397.0812959417},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":31562.178591842054},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":662805.75042868312},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":745591.3308672586},{"$f":"+$G$8*M11","v":750677.07077155076},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":6.781148075722622E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":214335.2},{"$f":"+B12/$B$32","v":1.0774014919932018E-2},{"$f":"+C12*$D$8","v":164770.51452661323},null,{"$f":"+D12+E12","v":164770.51452661323},{"$f":"2018-A12","v":20},3692.5072305414024,0,{"$f":"+(H12*G12)","v":73850.144610828051},90920.369915785181,{"$f":"+$G$8*M12","v":91540.545250785202},8.2692014508975314E-3]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":894752.99},4.4976663020884031E-2,687842.73668779375,null,687842.73668779375,19,15414.555729173457,0,292876.5588542957,394966.17783349805,397660.27467756561,3.5922146971260588E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":766221.3},3.8515744115617527E-2,589033.80239106994,null,589033.80239106994,18,13200.247511583877,0,237604.45520850978,351429.34718256013,353826.47571733908,3.1962475189022142E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1597701.6199999996},8.0311871738657711E-2,1228235.5767386942,null,1228235.5767386942,17,27524.759274714135,0,467920.90767014032,760314.66906855395,765500.83807591477,6.9150567363769705E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":669520.6100000001},3.3654878159732914E-2,514694.99828246573,null,514694.99828246573,16,11534.314911510057,0,184549.03858416091,330145.95969830482,332397.91249331052,3.0026752547024149E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":338761.58999999997},1.7028572184876269E-2,260423.49313670167,null,260423.49313670167,15,5836.0904811934843,0,87541.357217902259,172882.13591879941,174061.37921332484,1.5723618486134208E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":862307.96},4.3345744546934614E-2,662900.5699931425,null,662900.5699931425,14,14855.601773546323,0,207978.42482964852,454922.14516349399,458025.20660106873,4.1375138116087541E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":835980.83999999939},4.2022355837665927E-2,642661.55601688486,null,642661.55601688486,13,14402.045470338389,0,187226.59111439905,455434.96490248584,458541.52432575636,4.1421779036418679E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1518123.8699999999},7.6311726798421034E-2,1167060.0590805116,null,1167060.0590805116,12,26153.815923994265,0,313845.7910879312,853214.26799258031,859034.11281909409,7.7599779558153711E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1485160.0099999998},7.4654728230483747E-2,1141719.0410256924,null,1141719.0410256924,11,25585.923709385766,0,281445.1608032434,860273.88022244896,866141.87924569217,7.8241850809602387E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1111895.4900000002},5.5891792849075292E-2,854771.36740545067,null,854771.36740545067,10,19155.426343556148,0,191554.26343556147,663217.10396988923,667740.96248490899,6.0319550431742273E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-89109.679999999702},-4.4792876850389693E-3,-68503.203500413394,null,-68503.203500413394,9,-1535.1567904442641,0,-13816.411113998376,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":179113.69000000003},9.0035307706064077E-3,137693.92456330225,-47201.53,90492.394563302252,8,2027.9345621636035,-8462.2902983999993,16223.476497308828,74268.918065993421,74775.512475852622,6.754753039354691E-3]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":763630.39999999991},3.8385507013843981E-2,587042.04403272737,null,587042.04403272737,7,13155.61220677342,0,92089.285447413931,494952.75858531345,498328.87213554594,4.5015919680159874E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":716941.15999999992},3.6038573013454471E-2,551149.61900101765,-136617.54,414532.07900101761,6,9289.6638904128049,{"$f":"+(E26*$H$8)*G26","v":-18369.5944284},{"$f":"+(H26*G26)","v":55737.983342476829},358794.09565854078,361241.45974952693,3.2632298561270666E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":628384.58000000007},3.1587088076877781E-2,483071.61197595985,-130726.21,352345.40197595983,5,7896.0604582812593,-14647.8718305,39480.302291406297,312865.09968455351,314999.17830946902,2.8455059505840645E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":491143.51},2.4688373652894065E-2,377567.32841412333,-130147.19,247420.13841412333,4,5544.6853018605034,-11666.394111600001,22178.741207442014,225241.39720668131,226777.78733683494,2.0485689733872346E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1361793.3900000001},6.8453442559713945E-2,1046880.7622324325,-352320,694560.76223243249,3,15565.106681628811,-23686.473599999998,46695.320044886437,647865.44218754605,652284.58575257729,5.8923317838300078E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2562787.1000000006},0.12882394703254207,1970146.5232456781,null,1970146.5232456781,2,44150.983585935646,0,88301.967171871293,1881844.5560738067,1894680.7728540734,0.17115363419509641]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1152213.44},5.7918460399907216E-2,885765.8534542108,null,885765.8534542108,1,19850.012775908865,0,19850.012775908865,865915.84067830187,871822.32397870987,7.8754986728766144E-2]
["Total",{"$f":"SUM(B11:B31)","v":19893716.650000002},null,{"$f":"SUM(D11:D31)","v":15293325.259999998},{"$f":"SUM(E11:E31)","v":-797012.47},{"$f":"SUM(F11:F31)","v":14496312.789999999},null,{"$f":"SUM(H11:H31)","v":324862.36962389998},{"$f":"SUM(I11:I31)","v":-76832.624268899992},{"$f":"SUM(J11:J31)","v":3555939.1215100191},{"$f":"SUM(K11:K31)","v":10995060.460876396},{"$f":"SUM(L11:L31)","v":11070058.674268901}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":750677.07077155076},null,{"$f":"+$H11","v":31562.178591842054},{"$f":"+$H11","v":31562.178591842054},31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,{"$f":"+$H11","v":31562.178591842054},31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054,31562.178591842054]
[1998,null,91540.545250785202,null,{"$f":"+$H12","v":3692.5072305414024},3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024,3692.5072305414024]
[1999,null,397660.27467756561,null,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457,15414.555729173457]
[{"$f":"A40+1","v":2000},null,353826.47571733908,null,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877,13200.247511583877]
[{"$f":"A41+1","v":2001},null,765500.83807591477,null,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,{"$f":"+$H15","v":27524.759274714135},27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135,27524.759274714135]
[2002,null,332397.91249331052,null,{"$f":"+$H16","v":11534.314911510057},11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057,11534.314911510057]
[2003,null,174061.37921332484,null,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843,5836.0904811934843]
[2004,null,458025.20660106873,null,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323,14855.601773546323]
[2005,null,458541.52432575636,null,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,{"$f":"+$H19","v":14402.045470338389},14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389,14402.045470338389]
[2006,null,859034.11281909409,null,{"$f":"+$H20","v":26153.815923994265},26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265,26153.815923994265]
[2007,null,866141.87924569217,null,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766,25585.923709385766]
[2008,null,667740.96248490899,null,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148,19155.426343556148]
[2009,null,0,null,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,{"$f":"+$H23","v":-1535.1567904442641},-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641,-1535.1567904442641]
[2010,null,74775.512475852622,null,{"$f":"+$H24","v":2027.9345621636035},2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,{"$f":"+$H24","v":2027.9345621636035},2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035,2027.9345621636035]
[{"$f":"A51+1","v":2011},null,498328.87213554594,null,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,{"$f":"+$H25","v":13155.61220677342},13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342,13155.61220677342]
[2012,null,361241.45974952693,null,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049,9289.6638904128049]
[2013,null,314999.17830946902,null,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,{"$f":"+$H27","v":7896.0604582812593},7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593,7896.0604582812593]
[2014,null,226777.78733683494,null,{"$f":"+$H28","v":5544.6853018605034},5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034,5544.6853018605034]
[2015,null,652284.58575257729,null,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811,15565.106681628811]
[2016,null,1894680.7728540734,null,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646,44150.983585935646]
[2017,null,871822.32397870987,null,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,{"$f":"+$H31","v":19850.012775908865},19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865,19850.012775908865]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":11070058.674268901},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":324862.36962389998},324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,{"$f":"SUM(BQ38:BQ58)","v":324862.36962389998},324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998,324862.36962389998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4781.1900000000123},{"$f":"C68-SUM(E68:AY68)","v":1.2732925824820995E-11},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4781.1899999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":59878.680000000008},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39919.120000000003},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19959.560000000001},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85460.599999999933},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34184.17},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34184.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17092.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":243392.43000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69540.789999999994},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69540.320000000007},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69540.960000000006},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34770.36},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":95095.799999999988},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21050.55},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21050.52},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21050.53},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21050.5},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10893.7},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":43753.120000000039},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8327.42},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8327.4500000000007},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8327.4500000000007},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8327.43},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8327.4500000000007},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2924.38},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-43.6},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-23.66},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":91236.24000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40034.639999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17282.54},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8466.61},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8466.659999999998},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8466.4999999999982},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8466.61},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4123.57},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-219.56},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-118.81},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":168911.0199999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49814.73},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49814.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24397.63},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9974.19},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9974.18},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9974.18},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9974.19},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4987.09},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":363124.02},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87918.03},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87917.91},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87917.96},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47483.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11530.37},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11530.36},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11530.36},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11530.37},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5765.18},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":402732.38},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87889.27},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87889.33},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87889.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87889.29},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44282.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1531.67},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1531.66},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1531.66},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1531.67},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":765.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":243671.93},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43945.78},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43945.64},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43945.63},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43945.62},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43945.63},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21944.76},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":444.19},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":444.2},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":444.19},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":444.19},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":222.1},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20832.170000000009},215.96000000001732,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3171.66},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3171.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3171.76},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3171.71},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3171.7399999999952},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3171.7099999999955},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1585.81},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,48038.02,0,5997.49,5997.43,5997.48,5997.49,5997.43,5997.6299999999992,5997.42,6055.65,{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,193255.64999999991,0.84999999986030161,14496.21,13413.199999999999,12924.45,12924.470000000001,12924.43,12924.43,12924.460000000001,12924.42,12924.44,12924.380000000001,12924.42,12924.390000000001,12924.48,12924.36,10252.26,{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,176429.36999999994,0,13232.22,12239.800000000001,11352.33,11097.39,11097.41,11097.369999999999,11097.4,11097.38,11097.38,11097.4,11097.32,11097.519999999999,11097.3,11097.369999999999,11097.33,6436.45,{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,139032.77000000008,0,10427.5,9645.4499999999989,8922.01,8262.869999999999,8049.93,8049.8799999999992,8049.8899999999994,8049.8599999999988,8049.9,8049.84,8049.8899999999994,8049.869999999999,8049.84,8049.8599999999988,8049.82,8049.869999999999,5176.49,{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,427233.21000000008,0,32042.51,29639.31,27416.36,25360.11,23461.920000000002,22502.400000000001,22502.400000000001,22502.39,22502.39,22502.35,22502.37,22502.42,22502.33,22502.410000000003,22502.32,22502.400000000001,22502.410000000003,19284.41,{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1140840.3900000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":85563.11},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":79145.84},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73209.899999999994},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":67719.22},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":62640.23},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57942.2},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.68},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.65},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.72},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.64},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.67},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.440000000002},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.61},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.59},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.61},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.599999999999},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.31},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57169.58},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28584.79},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":774082.41},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58056.25},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":53702.02},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49674.35},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":45948.78},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":42502.59},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39314.910000000003},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":36366.33},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.410000000003},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.4},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.43},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.46},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.410000000003},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.26},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.43},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.370000000003},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.42},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.379999999997},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.199999999997},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35881.33},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17940.68},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":4721781.3999999994},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":710392.64},{"$f":"SUM(F67:F88)","v":646867.26000000013},{"$f":"SUM(G67:G88)","v":561296.69000000006},442389.56999999995,307266.37,217372.48999999996,183253.76000000001,171910.92,155103.10999999999,148571.9,147584.07,147361.89000000001,147361.66,147361.85999999999,144689.54999999999,129776.58,120466.43,112072.03,64202.960000000006,17677.52,-263.16000000000003,-263.16000000000003,-263.16000000000003,-263.16000000000003,-243.22,-118.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":750677.07077155076},"     Begin Cumulative Difference",{"$f":"+$C94","v":750677.07077155076},{"$f":"+E96","v":719114.8921797087},{"$f":"+F96","v":687552.71358786663},655990.53499602457,624428.3564041825,592866.17781234044,561303.99922049837,529741.82062865631,498179.64203681424,466617.46344497218,435055.28485313011,403493.10626128805,371930.92766944598,340368.74907760392,308806.57048576185,277244.39189391979,245682.21330207773,214120.03471023566,182557.8561183936,150995.67752655153,119433.49893470948,87871.320342867431,56309.141751025381,24746.963159183328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-31562.178591842054},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-31562.178591842054},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-31562.178591842054},-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":719114.8921797087},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":687552.71358786663},655990.53499602457,624428.3564041825,592866.17781234044,561303.99922049837,529741.82062865631,498179.64203681424,466617.46344497218,435055.28485313011,403493.10626128805,371930.92766944598,340368.74907760392,308806.57048576185,277244.39189391979,245682.21330207773,214120.03471023566,182557.8561183936,150995.67752655153,119433.49893470948,87871.320342867431,56309.141751025381,24746.963159183328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-31562.178591842054},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-31562.178591842054},-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-31562.178591842054,-24746.963159183328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-7999.4341641023684},{"$f":"IF(F94=0,0,F97*$C99)","v":-7999.4341641023684},{"$f":"IF(G94=0,0,G97*$C99)","v":-7999.4341641023684},-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-7999.4341641023684,-6272.1178126950144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-12175.110391803071},{"$f":"+F97*F98","v":-12175.110391803071},{"$f":"+G97*G98","v":-12175.110391803071},-12175.110391803069,-12175.110391803071,-12175.110391803071,-12175.110391803071,-12175.110391803071,-12175.110391803069,-12175.110391803071,-12175.110391803073,-12175.110391803071,-12175.110391803071,-12175.110391803069,-12175.110391803071,-12175.110391803071,-12175.110391803071,-12175.110391803073,-12175.110391803073,-12175.110391803075,-12175.110391803077,-12175.110391803075,-12175.110391803073,-9546.1410386549705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":289573.68005012569},"     Begin Cumulative DFIT",{"$f":"+C101","v":289573.68005012569},{"$f":"+E102","v":277398.56965832261},{"$f":"+F102","v":265223.45926651952},253048.34887471644,240873.23848291338,228698.12809111032,216523.01769930724,204347.90730750415,192172.79691570107,179997.68652389801,167822.57613209495,155647.46574029187,143472.35534848878,131297.2449566857,119122.13456488262,106947.02417307955,94771.913781276482,82596.803389473411,70421.69299767034,58246.582605867268,46071.472214064197,33896.361822261119,21721.251430458044,9546.1410386549705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":277398.56965832261},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":265223.45926651952},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":253048.34887471644},240873.23848291338,228698.12809111032,216523.01769930724,204347.90730750415,192172.79691570107,179997.68652389801,167822.57613209495,155647.46574029187,143472.35534848878,131297.2449566857,119122.13456488262,106947.02417307955,94771.913781276482,82596.803389473411,70421.69299767034,58246.582605867268,46071.472214064197,33896.361822261119,21721.251430458044,9546.1410386549705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":289573.68005012569},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":277398.56965832261},{"$f":"+E105+F100","v":265223.45926651952},{"$f":"+F105+G100","v":253048.34887471644},240873.23848291338,228698.12809111032,216523.01769930724,204347.90730750415,192172.79691570107,179997.68652389801,167822.57613209495,155647.46574029187,143472.35534848878,131297.2449566857,119122.13456488262,106947.02417307955,94771.913781276482,82596.803389473411,70421.69299767034,58246.582605867268,46071.472214064197,33896.361822261119,21721.251430458044,9546.1410386549705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":190259.10358704955},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":182259.66942294719},{"$f":"IF(F99<>0,+E106+F99,0)","v":174260.23525884483},{"$f":"IF(G99<>0,+F106+G99,0)","v":166260.80109474246},158261.3669306401,150261.93276653774,142262.49860243537,134263.06443833301,126263.63027423064,118264.19611012828,110264.76194602592,102265.32778192355,94265.893617821188,86266.459453718824,78267.02528961646,70267.591125514096,62268.156961411725,54268.722797309354,46269.288633206983,38269.854469104612,30270.420305002244,22270.986140899877,14271.551976797509,6272.1178126951409,1.2641976354643703E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":99314.57646307614},{"$f":"+E109","v":95138.900235375433},{"$f":"+F109","v":90963.224007674726},86787.547779974018,82611.871552273311,78436.195324572604,74260.519096871896,70084.842869171189,65909.166641470481,61733.490413769781,57557.814186069081,53382.137958368374,49206.461730667674,45030.785502966974,40855.109275266273,36679.433047565573,32503.75681986487,28328.080592164166,24152.404364463462,19976.728136762758,15801.051909062051,11625.375681361344,7449.6994536606371,3274.0232259599325,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,{"$f":"+BR109","v":-2.3646862246096134E-11},-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":4175.6762277007028},{"$f":"+F99-F100","v":4175.6762277007028},4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007047,4175.6762277007028,4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.6762277007047,4175.6762277007047,4175.6762277007065,4175.6762277007083,4175.6762277007065,4175.6762277007047,3274.0232259599561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":99314.57646307614},"     End Excess Deferred",{"$f":"+E107-E108","v":95138.900235375433},{"$f":"+F107-F108","v":90963.224007674726},86787.547779974018,82611.871552273311,78436.195324572604,74260.519096871896,70084.842869171189,65909.166641470481,61733.490413769781,57557.814186069081,53382.137958368374,49206.461730667674,45030.785502966974,40855.109275266273,36679.433047565573,32503.75681986487,28328.080592164166,24152.404364463462,19976.728136762758,15801.051909062051,11625.375681361344,7449.6994536606371,3274.0232259599325,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,{"$f":"+BR107-BR108","v":-2.3646862246096134E-11},-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11,-2.3646862246096134E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":99314.57646307614},{"$f":"+E99-E100","v":4175.6762277007028},{"$f":"+F99-F100","v":4175.6762277007028},{"$f":"+G99-G100","v":4175.6762277007028},4175.676227700701,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007047,4175.6762277007028,4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.6762277007047,4175.6762277007047,4175.6762277007065,4175.6762277007083,4175.6762277007065,4175.6762277007047,3274.0232259599561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":86759.355250785185},"     Begin Cumulative Difference",{"$f":"+$C113","v":86759.355250785185},{"$f":"+E115","v":87848.038020243781},{"$f":"+F115","v":84155.530789702374},80463.023559160967,76770.51632861956,73078.009098078153,69385.501867536746,65692.99463699534,62000.48740645394,58307.98017591254,54615.472945371141,50922.965714829741,47230.458484288341,43537.951253746942,39845.444023205542,36152.936792664143,32460.429562122739,28767.922331581336,25075.415101039933,21382.90787049853,17690.400639957126,13997.893409415723,10305.38617887432,6612.8789483329174,2920.371717791515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":1088.6827694585972},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-3692.5072305414024},-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":87848.038020243781},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":84155.530789702374},80463.023559160967,76770.51632861956,73078.009098078153,69385.501867536746,65692.99463699534,62000.48740645394,58307.98017591254,54615.472945371141,50922.965714829741,47230.458484288341,43537.951253746942,39845.444023205542,36152.936792664143,32460.429562122739,28767.922331581336,25075.415101039933,21382.90787049853,17690.400639957126,13997.893409415723,10305.38617887432,6612.8789483329174,2920.371717791515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":1088.6827694585972},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-3692.5072305414024},-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-3692.5072305414024,-2920.371717791515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.25345000000000001},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38411043315655857},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38411043315655863},0.38411043315655863,0.38411043315655868,0.38411043315655868,0.38411043315655874,0.38411043315655879,0.38411043315655879,0.38411043315655879,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655879,0.38411043315655885,0.38411043315655885,0.38411043315655885,0.38411043315655891,0.38411043315655891,0.38411043315655896,0.38411043315655891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":275.92664791928149},{"$f":"IF(F113=0,0,F116*$C118)","v":-935.86595758071849},{"$f":"IF(G113=0,0,G116*$C118)","v":-935.86595758071849},-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-935.86595758071849,-740.16821187425955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":275.92664791928149},{"$f":"+F116*F117","v":-1418.3305517569825},{"$f":"+G116*G117","v":-1418.3305517569827},-1418.3305517569827,-1418.3305517569829,-1418.3305517569829,-1418.3305517569831,-1418.3305517569834,-1418.3305517569834,-1418.3305517569834,-1418.3305517569831,-1418.3305517569831,-1418.3305517569831,-1418.3305517569831,-1418.3305517569831,-1418.3305517569831,-1418.3305517569831,-1418.3305517569834,-1418.3305517569836,-1418.3305517569836,-1418.3305517569836,-1418.3305517569838,-1418.3305517569838,-1418.3305517569841,-1121.7452454990628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":33467.421287990386},"     Begin Cumulative DFIT",{"$f":"+C120","v":33467.421287990386},{"$f":"+E121","v":33743.347935909667},{"$f":"+F121","v":32325.017384152685},30906.686832395702,29488.35628063872,28070.025728881737,26651.695177124755,25233.364625367773,23815.03407361079,22396.703521853808,20978.372970096825,19560.042418339843,18141.71186658286,16723.381314825878,15305.050763068895,13886.720211311913,12468.38965955493,11050.059107797948,9631.7285560409655,8213.3980042839812,6795.0674525269978,5376.7369007700145,3958.4063490130306,2540.0757972560468,1121.7452454990628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":33743.347935909667},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":32325.017384152685},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":30906.686832395702},29488.35628063872,28070.025728881737,26651.695177124755,25233.364625367773,23815.03407361079,22396.703521853808,20978.372970096825,19560.042418339843,18141.71186658286,16723.381314825878,15305.050763068895,13886.720211311913,12468.38965955493,11050.059107797948,9631.7285560409655,8213.3980042839812,6795.0674525269978,5376.7369007700145,3958.4063490130306,2540.0757972560468,1121.7452454990628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38575000000000004},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38411043315655857},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38411043315655863},0.38411043315655863,0.38411043315655868,0.38411043315655868,0.38411043315655874,0.38411043315655879,0.38411043315655879,0.38411043315655879,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655879,0.38411043315655885,0.38411043315655885,0.38411043315655885,0.38411043315655891,0.38411043315655891,0.38411043315655896,0.38411043315655891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38411043315655857},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38411043315655863},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38411043315655863},0.38411043315655868,0.38411043315655868,0.38411043315655874,0.38411043315655879,0.38411043315655879,0.38411043315655879,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655874,0.38411043315655879,0.38411043315655885,0.38411043315655885,0.38411043315655885,0.38411043315655891,0.38411043315655891,0.38411043315655896,0.38411043315655891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":33467.421287990386},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":33743.347935909667},{"$f":"+E124+F119","v":32325.017384152685},{"$f":"+F124+G119","v":30906.686832395702},29488.35628063872,28070.025728881737,26651.695177124755,25233.364625367773,23815.03407361079,22396.703521853808,20978.372970096825,19560.042418339843,18141.71186658286,16723.381314825878,15305.050763068895,13886.720211311913,12468.38965955493,11050.059107797948,9631.7285560409655,8213.3980042839812,6795.0674525269978,5376.7369007700145,3958.4063490130306,2540.0757972560468,1121.7452454990628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":21989.158588311508},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":22265.085236230789},{"$f":"IF(F118<>0,+E125+F118,0)","v":21329.219278650071},{"$f":"IF(G118<>0,+F125+G118,0)","v":20393.353321069353},19457.487363488635,18521.621405907918,17585.7554483272,16649.889490746482,15714.023533165764,14778.157575585046,13842.291618004328,12906.425660423611,11970.559702842893,11034.693745262175,10098.827787681457,9162.9618301007395,8227.0958725200217,7291.2299149393029,6355.3639573585842,5419.4979997778655,4483.6320421971468,3547.7660846164281,2611.9001270357094,1676.0341694549909,740.1682118742724,1.2846612662542611E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":11478.262699678879},{"$f":"+E128","v":11478.262699678879},{"$f":"+F128","v":10995.798105502614},10513.333511326349,10030.868917150085,9548.4043229738199,9065.9397287975553,8583.4751346212906,8101.010540445026,7618.5459462687613,7136.0813520924967,6653.616757916232,6171.1521637399674,5688.6875695637027,5206.2229753874381,4723.7583812111734,4241.2937870349087,3758.8291928586441,3276.3645986823794,2793.9000045061143,2311.4354103298492,1828.9708161535841,1346.5062219773188,864.04162780105344,381.57703362478787,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,{"$f":"+BR128","v":-1.5347723092418164E-11},-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":482.46459417626397},482.4645941762642,482.4645941762642,482.46459417626443,482.46459417626443,482.46459417626465,482.46459417626488,482.46459417626488,482.46459417626488,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626488,482.46459417626511,482.46459417626511,482.46459417626511,482.46459417626534,482.46459417626534,482.46459417626556,381.57703362480322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":11478.262699678879},"     End Excess Deferred",{"$f":"+E126-E127","v":11478.262699678879},{"$f":"+F126-F127","v":10995.798105502614},10513.333511326349,10030.868917150085,9548.4043229738199,9065.9397287975553,8583.4751346212906,8101.010540445026,7618.5459462687613,7136.0813520924967,6653.616757916232,6171.1521637399674,5688.6875695637027,5206.2229753874381,4723.7583812111734,4241.2937870349087,3758.8291928586441,3276.3645986823794,2793.9000045061143,2311.4354103298492,1828.9708161535841,1346.5062219773188,864.04162780105344,381.57703362478787,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,{"$f":"+BR126-BR127","v":-1.5347723092418164E-11},-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11,-1.5347723092418164E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":11478.262699678889},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":482.46459417626397},{"$f":"+G118-G119","v":482.4645941762642},482.4645941762642,482.46459417626443,482.46459417626443,482.46459417626465,482.46459417626488,482.46459417626488,482.46459417626488,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626488,482.46459417626511,482.46459417626511,482.46459417626511,482.46459417626534,482.46459417626534,482.46459417626556,381.57703362480322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":337781.59467756562},"     Begin Cumulative Difference",{"$f":"+$C132","v":337781.59467756562},{"$f":"+E134","v":362286.15894839214},{"$f":"+F134","v":366831.16321921867},351416.60749004519,336002.05176087172,320587.49603169825,305172.94030252477,289758.3845733513,274343.82884417783,258929.27311500438,243514.71738583094,228100.1616566575,212685.60592748405,197271.05019831061,181856.49446913716,166441.93873996372,151027.38301079028,135612.82728161683,120198.27155244337,104783.71582326991,89369.160094096456,73954.604364922998,58540.048635749539,43125.492906576081,27710.937177402622,12296.381448229165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":24504.564270826544},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":4545.0042708265446},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-15414.555729173457},-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":362286.15894839214},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":366831.16321921867},351416.60749004519,336002.05176087172,320587.49603169825,305172.94030252477,289758.3845733513,274343.82884417783,258929.27311500438,243514.71738583094,228100.1616566575,212685.60592748405,197271.05019831061,181856.49446913716,166441.93873996372,151027.38301079028,135612.82728161683,120198.27155244337,104783.71582326991,89369.160094096456,73954.604364922998,58540.048635749539,43125.492906576081,27710.937177402622,12296.381448229165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":24504.564270826544},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":4545.0042708265446},-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-15414.555729173457,-12296.381448229165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.25345000000000001},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.37527308772151957},0.37527308772151963,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151974,0.37527308772151974,0.37527308772151974,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151968,0.37527308772151968,0.37527308772151963,0.37527308772151963,0.37527308772151963,0.37527308772151963,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":6210.6818144409881},{"$f":"IF(F132=0,0,F135*$C137)","v":1151.9313324409877},{"$f":"IF(G132=0,0,G135*$C137)","v":-3906.8191495590127},-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3906.8191495590127,-3116.5178780536821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":6210.6818144409881},{"$f":"+F135*F136","v":1151.9313324409877},{"$f":"+G135*G136","v":-5784.6679243423623},-5784.6679243423632,-5784.6679243423641,-5784.6679243423641,-5784.667924342365,-5784.667924342365,-5784.667924342365,-5784.667924342365,-5784.6679243423641,-5784.6679243423641,-5784.6679243423641,-5784.6679243423641,-5784.667924342365,-5784.6679243423641,-5784.6679243423641,-5784.6679243423632,-5784.6679243423632,-5784.6679243423632,-5784.6679243423632,-5784.6679243423641,-5784.6679243423641,-5784.6679243423641,-5784.667924342365,-4614.5010338785714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":130299.25014687094},"     Begin Cumulative DFIT",{"$f":"+C139","v":130299.25014687094},{"$f":"+E140","v":136509.93196131193},{"$f":"+F140","v":137661.86329375292},131877.19536941056,126092.5274450682,120307.85952072585,114523.19159638349,108738.52367204112,102953.85574769875,97169.187823356377,91384.519899014005,85599.851974671648,79815.184050329291,74030.516125986935,68245.848201644578,62461.180277302214,56676.51235295985,50891.844428617485,45107.176504275121,39322.508579932757,33537.840655590393,27753.172731248029,21968.504806905665,16183.836882563301,10399.168958220936,4614.5010338785714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":136509.93196131193},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":137661.86329375292},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":131877.19536941056},126092.5274450682,120307.85952072585,114523.19159638349,108738.52367204112,102953.85574769875,97169.187823356377,91384.519899014005,85599.851974671648,79815.184050329291,74030.516125986935,68245.848201644578,62461.180277302214,56676.51235295985,50891.844428617485,45107.176504275121,39322.508579932757,33537.840655590393,27753.172731248029,21968.504806905665,16183.836882563301,10399.168958220936,4614.5010338785714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.37680140019027841},{"$f":"IF(G132=0,0,+G139/G132)","v":0.37527308772151957},0.37527308772151963,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151974,0.37527308772151974,0.37527308772151974,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151968,0.37527308772151968,0.37527308772151963,0.37527308772151963,0.37527308772151963,0.37527308772151963,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.37680140019027841},{"$f":"IF(F134=0,0,+F140/F134)","v":0.37527308772151957},{"$f":"IF(G134=0,0,+G140/G134)","v":0.37527308772151963},0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151974,0.37527308772151974,0.37527308772151974,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151968,0.37527308772151968,0.37527308772151963,0.37527308772151963,0.37527308772151963,0.37527308772151963,0.37527308772151968,0.37527308772151968,0.37527308772151968,0.37527308772151974,0.37527308772151974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":130299.25014687094},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":136509.93196131193},{"$f":"+E143+F138","v":137661.86329375292},{"$f":"+F143+G138","v":131877.19536941056},126092.5274450682,120307.85952072585,114523.19159638349,108738.52367204112,102953.85574769875,97169.187823356377,91384.519899014005,85599.851974671648,79815.184050329291,74030.516125986935,68245.848201644578,62461.180277302214,56676.51235295985,50891.844428617485,45107.176504275121,39322.508579932757,33537.840655590393,27753.172731248029,21968.504806905665,16183.836882563301,10399.168958220936,4614.5010338785714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":85610.745171029004},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":91821.426985469996},{"$f":"IF(F137<>0,+E144+F137,0)","v":92973.358317910985},{"$f":"IF(G137<>0,+F144+G137,0)","v":89066.53916835197},85159.720018792956,81252.900869233941,77346.081719674927,73439.262570115912,69532.443420556898,65625.624270997883,61718.805121438869,57811.985971879854,53905.16682232084,49998.347672761825,46091.528523202811,42184.709373643796,38277.890224084782,34371.071074525767,30464.251924966753,26557.432775407739,22650.613625848724,18743.79447628971,14836.975326730697,10930.156177171684,7023.3370276126716,3116.5178780536589,-2.319211489520967E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":44688.504975841934},{"$f":"+E147","v":44688.504975841934},{"$f":"+F147","v":44688.504975841934},42810.656201058584,40932.807426275234,39054.958651491885,37177.109876708535,35299.261101925185,33421.412327141836,31543.563552358482,29665.714777575129,27787.866002791779,25910.01722800843,24032.16845322508,22154.319678441731,20276.470903658377,18398.622128875024,16520.773354091674,14642.924579308325,12765.075804524975,10887.227029741625,9009.3782549582756,7131.5294801749242,5253.6807053915727,3375.8319306082212,1497.9831558248688,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,{"$f":"+BR147","v":-2.0463630789890885E-11},-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},1877.8487747833497,1877.8487747833506,1877.8487747833515,1877.8487747833515,1877.8487747833524,1877.8487747833524,1877.8487747833524,1877.8487747833524,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833524,1877.8487747833515,1877.8487747833515,1877.8487747833506,1877.8487747833506,1877.8487747833506,1877.8487747833506,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833524,1497.9831558248893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":44688.504975841934},"     End Excess Deferred",{"$f":"+E145-E146","v":44688.504975841934},{"$f":"+F145-F146","v":44688.504975841934},42810.656201058584,40932.807426275234,39054.958651491885,37177.109876708535,35299.261101925185,33421.412327141836,31543.563552358482,29665.714777575129,27787.866002791779,25910.01722800843,24032.16845322508,22154.319678441731,20276.470903658377,18398.622128875024,16520.773354091674,14642.924579308325,12765.075804524975,10887.227029741625,9009.3782549582756,7131.5294801749242,5253.6807053915727,3375.8319306082212,1497.9831558248688,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,{"$f":"+BR145-BR146","v":-2.0463630789890885E-11},-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11,-2.0463630789890885E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":44688.504975841963},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":1877.8487747833497},1877.8487747833506,1877.8487747833515,1877.8487747833515,1877.8487747833524,1877.8487747833524,1877.8487747833524,1877.8487747833524,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833524,1877.8487747833515,1877.8487747833515,1877.8487747833506,1877.8487747833506,1877.8487747833506,1877.8487747833506,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833524,1497.9831558248893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":268365.87571733916},"     Begin Cumulative Difference",{"$f":"+$C151","v":268365.87571733916},{"$f":"+E153","v":289349.7982057553},{"$f":"+F153","v":310333.84069417143},314225.73318258754,301025.48567100364,287825.23815941974,274624.99064783583,261424.74313625196,248224.49562466808,235024.24811308421,221824.00060150033,208623.75308991646,195423.50557833258,182223.25806674871,169023.01055516483,155822.76304358096,142622.51553199708,129422.2680204132,116222.02050882933,103021.77299724545,89821.525485661579,76621.277974077704,63421.030462493829,50220.782950909954,37020.535439326079,23820.287927742203,10620.040416158326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":20983.922488416123},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":20984.042488416126},3891.8924884161224,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":289349.7982057553},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":310333.84069417143},314225.73318258754,301025.48567100364,287825.23815941974,274624.99064783583,261424.74313625196,248224.49562466808,235024.24811308421,221824.00060150033,208623.75308991646,195423.50557833258,182223.25806674871,169023.01055516483,155822.76304358096,142622.51553199708,129422.2680204132,116222.02050882933,103021.77299724545,89821.525485661579,76621.277974077704,63421.030462493829,50220.782950909954,37020.535439326079,23820.287927742203,10620.040416158326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":20983.922488416123},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":20984.042488416126},3891.8924884161224,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-13200.247511583877,-10620.040416158326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969856,0.36644139951969856,0.36644139951969851,0.36644139951969851,0.36644139951969856,0.36644139951969851,0.36644139951969851,0.36644139951969851,0.36644139951969845,0.36644139951969845,0.36644139951969845,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.36644139951969845,0.3664413995196984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":5318.3751546890662},{"$f":"IF(F151=0,0,F154*$C156)","v":5318.405568689067},{"$f":"IF(G151=0,0,G154*$C156)","v":986.40015118906626},-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-3345.6027318109336,-2691.6492434753281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":5318.3751546890662},{"$f":"+F154*F155","v":5318.405568689067},{"$f":"+G154*G155","v":986.40015118906626},-4837.1171721512146,-4837.1171721512146,-4837.1171721512146,-4837.1171721512146,-4837.1171721512146,-4837.1171721512146,-4837.1171721512146,-4837.1171721512137,-4837.1171721512137,-4837.1171721512146,-4837.1171721512137,-4837.1171721512137,-4837.1171721512137,-4837.1171721512128,-4837.1171721512128,-4837.1171721512128,-4837.1171721512119,-4837.1171721512119,-4837.1171721512119,-4837.1171721512119,-4837.1171721512119,-4837.1171721512119,-4837.1171721512128,-3891.6224730528174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":103522.13655796357},"     Begin Cumulative DFIT",{"$f":"+C158","v":103522.13655796357},{"$f":"+E159","v":108840.51171265265},{"$f":"+F159","v":114158.91728134171},115145.31743253078,110308.20026037956,105471.08308822833,100633.96591607711,95796.84874392589,90959.731571774668,86122.614399623446,81285.497227472224,76448.380055321017,71611.262883169809,66774.145711018587,61937.028538867373,57099.911366716158,52262.794194564944,47425.677022413729,42588.559850262514,37751.4426781113,32914.325505960085,28077.208333808874,23240.091161657663,18402.973989506452,13565.856817355241,8728.7396452040302,3891.6224730528174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":108840.51171265265},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":114158.91728134171},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":115145.31743253078},110308.20026037956,105471.08308822833,100633.96591607711,95796.84874392589,90959.731571774668,86122.614399623446,81285.497227472224,76448.380055321017,71611.262883169809,66774.145711018587,61937.028538867373,57099.911366716158,52262.794194564944,47425.677022413729,42588.559850262514,37751.4426781113,32914.325505960085,28077.208333808874,23240.091161657663,18402.973989506452,13565.856817355241,8728.7396452040302,3891.6224730528174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.37615547820516071},{"$f":"IF(G151=0,0,+G158/G151)","v":0.36785842312905642},0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969856,0.36644139951969856,0.36644139951969851,0.36644139951969851,0.36644139951969856,0.36644139951969851,0.36644139951969851,0.36644139951969851,0.36644139951969845,0.36644139951969845,0.36644139951969845,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.36644139951969845,0.3664413995196984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.37615547820516071},{"$f":"IF(F153=0,0,+F159/F153)","v":0.36785842312905642},{"$f":"IF(G153=0,0,+G159/G153)","v":0.36644139951969862},0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969862,0.36644139951969856,0.36644139951969856,0.36644139951969851,0.36644139951969851,0.36644139951969856,0.36644139951969851,0.36644139951969851,0.36644139951969851,0.36644139951969845,0.36644139951969845,0.36644139951969845,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.3664413995196984,0.36644139951969845,0.3664413995196984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":103522.13655796357},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":108840.51171265265},{"$f":"+E162+F157","v":114158.91728134171},{"$f":"+F162+G157","v":115145.31743253078},110308.20026037956,105471.08308822833,100633.96591607711,95796.84874392589,90959.731571774668,86122.614399623446,81285.497227472224,76448.380055321017,71611.262883169809,66774.145711018587,61937.028538867373,57099.911366716158,52262.794194564944,47425.677022413729,42588.559850262514,37751.4426781113,32914.325505960085,28077.208333808874,23240.091161657663,18402.973989506452,13565.856817355241,8728.7396452040302,3891.6224730528174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":68017.331200559609},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":73335.70635524868},{"$f":"IF(F156<>0,+E163+F156,0)","v":78654.111923937744},{"$f":"IF(G156<>0,+F163+G156,0)","v":79640.512075126811},76294.909343315871,72949.30661150493,69603.703879693989,66258.101147883048,62912.498416072114,59566.895684261181,56221.292952450247,52875.690220639313,49530.08748882838,46184.484757017446,42838.882025206512,39493.279293395579,36147.676561584645,32802.073829773712,29456.471097962778,26110.868366151844,22765.265634340911,19419.662902529977,16074.060170719044,12728.45743890811,9382.8547070971763,6037.2519752862427,2691.649243475309,-1.9099388737231493E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":35504.805357403966},{"$f":"+E166","v":35504.805357403966},{"$f":"+F166","v":35504.805357403966},35504.805357403966,34013.290917063685,32521.776476723404,31030.262036383123,29538.747596042842,28047.233155702561,26555.71871536228,25064.204275021999,23572.689834681718,22081.175394341437,20589.660954001156,19098.146513660875,17606.632073320594,16115.117632980313,14623.603192640034,13132.088752299755,11640.574311959475,10149.059871619196,8657.5454312789188,7166.0309909386406,5674.5165505983623,4183.002110258084,2691.4876699178058,1199.9732295775266,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,{"$f":"+BR166","v":3.7289282772690058E-11},3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.5144403402801,1491.5144403402801,1491.514440340281,1491.5144403402801,1491.5144403402801,1491.5144403402801,1491.5144403402792,1491.5144403402792,1491.5144403402792,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402792,1199.9732295774893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":35504.805357403966},"     End Excess Deferred",{"$f":"+E164-E165","v":35504.805357403966},{"$f":"+F164-F165","v":35504.805357403966},35504.805357403966,34013.290917063685,32521.776476723404,31030.262036383123,29538.747596042842,28047.233155702561,26555.71871536228,25064.204275021999,23572.689834681718,22081.175394341437,20589.660954001156,19098.146513660875,17606.632073320594,16115.117632980313,14623.603192640034,13132.088752299755,11640.574311959475,10149.059871619196,8657.5454312789188,7166.0309909386406,5674.5165505983623,4183.002110258084,2691.4876699178058,1199.9732295775266,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,{"$f":"+BR164-BR165","v":3.7289282772690058E-11},3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11,3.7289282772690058E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":35504.80535740393},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.5144403402801,1491.5144403402801,1491.514440340281,1491.5144403402801,1491.5144403402801,1491.5144403402801,1491.5144403402792,1491.5144403402792,1491.5144403402792,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402792,1199.9732295774893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":522108.40807591472},"     Begin Cumulative Difference",{"$f":"+$C170","v":522108.40807591472},{"$f":"+E172","v":564124.43880120059},{"$f":"+F172","v":606139.9995264865},648156.20025177242,655401.80097705824,627877.04170234408,600352.28242762992,572827.52315291576,545302.7638782016,517778.00460348744,490253.24532877328,462728.48605405912,435203.72677934496,407678.9675046308,380154.20822991664,352629.44895520248,325104.68968048831,297579.93040577415,270055.17113105999,242530.41185634586,215005.65258163173,187480.8933069176,159956.13403220347,132431.37475748934,104906.6154827752,77381.856208061072,49857.09693334694,22332.337658632805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":42016.030725285862},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":42015.560725285875},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":42016.200725285875},7245.6007252858653,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":564124.43880120059},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":606139.9995264865},648156.20025177242,655401.80097705824,627877.04170234408,600352.28242762992,572827.52315291576,545302.7638782016,517778.00460348744,490253.24532877328,462728.48605405912,435203.72677934496,407678.9675046308,380154.20822991664,352629.44895520248,325104.68968048831,297579.93040577415,270055.17113105999,242530.41185634586,215005.65258163173,187480.8933069176,159956.13403220347,132431.37475748934,104906.6154827752,77381.856208061072,49857.09693334694,22332.337658632805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":42016.030725285862},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":42015.560725285875},42016.200725285875,7245.6007252858653,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-27524.759274714135,-22332.337658632805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.25345000000000001,0.35884327521753545,0.35884327521753545,0.35884327521753551,0.35884327521753551,0.35884327521753556,0.35884327521753562,0.35884327521753562,0.35884327521753567,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753578,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.3588432752175359,0.3588432752175359,0.35884327521753584,0.35884327521753584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":10648.962987323703},{"$f":"IF(F170=0,0,F173*$C175)","v":10648.843865823705},{"$f":"IF(G170=0,0,G173*$C175)","v":10649.006073823706},1836.3975038237027,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-6976.1502381762975,-5660.1309795804846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":10648.962987323703},{"$f":"+F173*F174","v":10648.843865823705},{"$f":"+G173*G174","v":10649.006073823706},1836.3975038237027,-9877.0747677126565,-9877.0747677126565,-9877.0747677126583,-9877.0747677126583,-9877.0747677126583,-9877.0747677126601,-9877.0747677126601,-9877.0747677126619,-9877.0747677126637,-9877.0747677126637,-9877.0747677126637,-9877.0747677126637,-9877.0747677126637,-9877.0747677126656,-9877.0747677126674,-9877.0747677126674,-9877.0747677126674,-9877.0747677126674,-9877.0747677126674,-9877.0747677126674,-9877.0747677126674,-9877.0747677126674,-9877.0747677126674,-8013.8091886877119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":201403.3184152841},"     Begin Cumulative DFIT",{"$f":"+C177","v":201403.3184152841},{"$f":"+E178","v":212052.2814026078},{"$f":"+F178","v":222701.1252684315},233350.13134225519,235186.5288460789,225309.45407836625,215432.3793106536,205555.30454294095,195678.2297752283,185801.15500751566,175924.08023980301,166047.00547209036,156169.93070437771,146292.85593666503,136415.78116895235,126538.70640123969,116661.63163352702,106784.55686581436,96907.482098101696,87030.407330389033,77153.332562676369,67276.257794963705,57399.183027251041,47522.108259538378,37645.033491825714,27767.958724113047,17890.883956400379,8013.8091886877119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":212052.2814026078},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":222701.1252684315},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":233350.13134225519},235186.5288460789,225309.45407836625,215432.3793106536,205555.30454294095,195678.2297752283,185801.15500751566,175924.08023980301,166047.00547209036,156169.93070437771,146292.85593666503,136415.78116895235,126538.70640123969,116661.63163352702,106784.55686581436,96907.482098101696,87030.407330389033,77153.332562676369,67276.257794963705,57399.183027251041,47522.108259538378,37645.033491825714,27767.958724113047,17890.883956400379,8013.8091886877119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.37589628602730285},{"$f":"IF(G170=0,0,+G177/G170)","v":0.36740872643680417},0.36002144429323013,0.35884327521753545,0.35884327521753545,0.35884327521753551,0.35884327521753551,0.35884327521753556,0.35884327521753562,0.35884327521753562,0.35884327521753567,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753578,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.3588432752175359,0.3588432752175359,0.35884327521753584,0.35884327521753584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.37589628602730285},{"$f":"IF(F172=0,0,+F178/F172)","v":0.36740872643680417},{"$f":"IF(G172=0,0,+G178/G172)","v":0.36002144429323013},0.35884327521753545,0.35884327521753545,0.35884327521753551,0.35884327521753551,0.35884327521753556,0.35884327521753562,0.35884327521753562,0.35884327521753567,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753573,0.35884327521753578,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.35884327521753584,0.3588432752175359,0.3588432752175359,0.35884327521753584,0.35884327521753584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":201403.3184152841},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":212052.2814026078},{"$f":"+E181+F176","v":222701.1252684315},{"$f":"+F181+G176","v":233350.13134225519},235186.5288460789,225309.45407836625,215432.3793106536,205555.30454294095,195678.2297752283,185801.15500751566,175924.08023980301,166047.00547209036,156169.93070437771,146292.85593666503,136415.78116895235,126538.70640123969,116661.63163352702,106784.55686581436,96907.482098101696,87030.407330389033,77153.332562676369,67276.257794963705,57399.183027251041,47522.108259538378,37645.033491825714,27767.958724113047,17890.883956400379,8013.8091886877119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":132328.37602684059},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":142977.33901416429},{"$f":"IF(F175<>0,+E182+F175,0)","v":153626.18287998799},{"$f":"IF(G175<>0,+F182+G175,0)","v":164275.18895381168},166111.58645763539,159135.43621945911,152159.28598128282,145183.13574310654,138206.98550493026,131230.83526675397,124254.68502857767,117278.53479040138,110302.38455222508,103326.23431404878,96350.084075872481,89373.933837696182,82397.783599519884,75421.633361343585,68445.483123167287,61469.332884990989,54493.18264681469,47517.032408638392,40540.882170462093,33564.731932285795,26588.581694109496,19612.431455933198,12636.281217756899,5660.1309795806019,1.1732481652870774E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":69074.942388443509},{"$f":"+E185","v":69074.942388443509},{"$f":"+F185","v":69074.942388443509},69074.942388443509,69074.942388443509,66174.017858907144,63273.093329370786,60372.168799834428,57471.24427029807,54570.319740761712,51669.395211225346,48768.470681688981,45867.546152152616,42966.621622616251,40065.697093079885,37164.77256354352,34263.848034007155,31362.923504470789,28461.99897493442,25561.074445398051,22660.149915861683,19759.225386325314,16858.300856788945,13957.376327252576,11056.451797716207,8155.5272681798369,5254.6027386434671,2353.6782091070972,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,{"$f":"+BR185","v":-1.3005774235352874E-10},-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,2900.9245295363589,2900.9245295363589,2900.9245295363608,2900.9245295363608,2900.9245295363608,2900.9245295363626,2900.9245295363626,2900.9245295363644,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.924529536368,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2353.6782091072273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":69074.942388443509},"     End Excess Deferred",{"$f":"+E183-E184","v":69074.942388443509},{"$f":"+F183-F184","v":69074.942388443509},69074.942388443509,69074.942388443509,66174.017858907144,63273.093329370786,60372.168799834428,57471.24427029807,54570.319740761712,51669.395211225346,48768.470681688981,45867.546152152616,42966.621622616251,40065.697093079885,37164.77256354352,34263.848034007155,31362.923504470789,28461.99897493442,25561.074445398051,22660.149915861683,19759.225386325314,16858.300856788945,13957.376327252576,11056.451797716207,8155.5272681798369,5254.6027386434671,2353.6782091070972,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,{"$f":"+BR183-BR184","v":-1.3005774235352874E-10},-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10,-1.3005774235352874E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":69074.942388443655},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,2900.9245295363589,2900.9245295363589,2900.9245295363608,2900.9245295363608,2900.9245295363608,2900.9245295363626,2900.9245295363626,2900.9245295363644,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.924529536368,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2353.6782091072273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.10539327521753572},{"$f":"+R187*R173","v":-2900.9245295363658}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":237302.11249331053},"     Begin Cumulative Difference",{"$f":"+$C189","v":237302.11249331053},{"$f":"+E191","v":246818.34758180048},{"$f":"+F191","v":256334.55267029043},265850.76775878039,275366.95284727035,274726.33793576027,263192.02302425023,251657.70811274016,240123.39320123009,228589.07828972003,217054.76337820996,205520.44846669989,193986.13355518982,182451.81864367976,170917.50373216969,159383.18882065962,147848.87390914955,136314.55899763948,124780.24408612943,113245.92917461938,101711.61426310932,90177.299351599271,78642.984440089218,67108.669528579165,55574.354617069112,44040.039705559058,32505.724794049002,20971.409882538945,9437.0949710288878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":9516.2350884899424},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":9516.2050884899436},9516.215088489942,9516.1850884899432,-640.61491151005612,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":246818.34758180048},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":256334.55267029043},265850.76775878039,275366.95284727035,274726.33793576027,263192.02302425023,251657.70811274016,240123.39320123009,228589.07828972003,217054.76337820996,205520.44846669989,193986.13355518982,182451.81864367976,170917.50373216969,159383.18882065962,147848.87390914955,136314.55899763948,124780.24408612943,113245.92917461938,101711.61426310932,90177.299351599271,78642.984440089218,67108.669528579165,55574.354617069112,44040.039705559058,32505.724794049002,20971.409882538945,9437.0949710288878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":9516.2350884899424},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":9516.2050884899436},9516.215088489942,9516.1850884899432,-640.61491151005612,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-11534.314911510057,-9437.0949710288878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855413,0.36746175470855413,0.36746175470855413,0.36746175470855419,0.36746175470855419,0.36746175470855424,0.3674617547085543,0.3674617547085543,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.3674617547085543,0.3674617547085543,0.3674617547085543,0.3674617547085543,0.36746175470855436,0.3674617547085543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":2411.8897831777758},{"$f":"IF(F189=0,0,F192*$C194)","v":2411.8821796777761},{"$f":"IF(G189=0,0,G192*$C194)","v":2411.884714177776},2411.8771106777763,-162.36384932222373,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2923.3721143222242,-2391.8317204072719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":2411.8897831777758},{"$f":"+F192*F193","v":2411.8821796777761},{"$f":"+G192*G193","v":2411.884714177776},2411.8771106777763,-235.40147947595031,-4238.4195967445257,-4238.4195967445257,-4238.4195967445257,-4238.4195967445257,-4238.4195967445257,-4238.4195967445266,-4238.4195967445266,-4238.4195967445266,-4238.4195967445276,-4238.4195967445276,-4238.4195967445285,-4238.4195967445285,-4238.4195967445285,-4238.4195967445294,-4238.4195967445294,-4238.4195967445294,-4238.4195967445294,-4238.4195967445294,-4238.4195967445285,-4238.4195967445285,-4238.4195967445285,-4238.4195967445285,-4238.4195967445294,-3467.7714774055485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":91539.289894294532},"     Begin Cumulative DFIT",{"$f":"+C196","v":91539.289894294532},{"$f":"+E197","v":93951.179677472304},{"$f":"+F197","v":96363.061857150082},98774.946571327862,101186.82368200563,100951.42220252968,96713.00260578515,92474.583009040623,88236.163412296097,83997.74381555157,79759.324218807044,75520.904622062517,71282.48502531799,67044.065428573464,62805.645831828937,58567.22623508441,54328.806638339884,50090.387041595357,45851.96744485083,41613.547848106304,37375.128251361777,33136.70865461725,28898.28905787272,24659.86946112819,20421.449864383663,16183.030267639135,11944.610670894606,7706.1910741500778,3467.7714774055485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":93951.179677472304},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":96363.061857150082},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":98774.946571327862},101186.82368200563,100951.42220252968,96713.00260578515,92474.583009040623,88236.163412296097,83997.74381555157,79759.324218807044,75520.904622062517,71282.48502531799,67044.065428573464,62805.645831828937,58567.22623508441,54328.806638339884,50090.387041595357,45851.96744485083,41613.547848106304,37375.128251361777,33136.70865461725,28898.28905787272,24659.86946112819,20421.449864383663,16183.030267639135,11944.610670894606,7706.1910741500778,3467.7714774055485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38064909111481277},{"$f":"IF(G189=0,0,+G196/G189)","v":0.37592693163413199},0.37154282985163795,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855413,0.36746175470855413,0.36746175470855413,0.36746175470855419,0.36746175470855419,0.36746175470855424,0.3674617547085543,0.3674617547085543,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.3674617547085543,0.3674617547085543,0.3674617547085543,0.3674617547085543,0.36746175470855436,0.3674617547085543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38064909111481277},{"$f":"IF(F191=0,0,+F197/F191)","v":0.37592693163413199},{"$f":"IF(G191=0,0,+G197/G191)","v":0.37154282985163795},0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855408,0.36746175470855413,0.36746175470855413,0.36746175470855413,0.36746175470855419,0.36746175470855419,0.36746175470855424,0.3674617547085543,0.3674617547085543,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.36746175470855436,0.3674617547085543,0.3674617547085543,0.3674617547085543,0.3674617547085543,0.36746175470855436,0.3674617547085543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":91539.289894294532},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":93951.179677472304},{"$f":"+E200+F195","v":96363.061857150082},{"$f":"+F200+G195","v":98774.946571327862},101186.82368200563,100951.42220252968,96713.00260578515,92474.583009040623,88236.163412296097,83997.74381555157,79759.324218807044,75520.904622062517,71282.48502531799,67044.065428573464,62805.645831828937,58567.22623508441,54328.806638339884,50090.387041595357,45851.96744485083,41613.547848106304,37375.128251361777,33136.70865461725,28898.28905787272,24659.86946112819,20421.449864383663,16183.030267639135,11944.610670894606,7706.1910741500778,3467.7714774055485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":60144.220411429553},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":62556.110194607332},{"$f":"IF(F194<>0,+E201+F194,0)","v":64967.99237428511},{"$f":"IF(G194<>0,+F201+G194,0)","v":67379.87708846289},69791.754199140662,69629.390349818437,66706.018235496216,63782.646121173995,60859.274006851774,57935.901892529553,55012.529778207332,52089.157663885111,49165.78554956289,46242.413435240669,43319.041320918448,40395.669206596227,37472.297092274006,34548.924977951785,31625.55286362956,28702.180749307336,25778.808634985111,22855.436520662886,19932.064406340662,17008.692292018437,14085.320177696212,11161.948063373988,8238.575949051763,5315.2038347295384,2391.8317204073142,4.2291503632441163E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":31395.069482864979},{"$f":"+E204","v":31395.069482864979},{"$f":"+F204","v":31395.069482864979},31395.069482864979,31395.069482864979,31322.031852711254,30006.984370288952,28691.93688786665,27376.889405444348,26061.841923022046,24746.794440599744,23431.746958177442,22116.69947575514,20801.651993332838,19486.604510910536,18171.557028488234,16856.509546065929,15541.462063643625,14226.414581221321,12911.367098799015,11596.31961637671,10281.272133954404,8966.2246515320985,7651.1771691097929,6336.1296866874891,5021.0822042651853,3706.034721842881,2390.9872394205768,1075.9397569982716,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,{"$f":"+BR204","v":-5.0022208597511053E-12},-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,73.037630153726582,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223024,1315.0474824223024,1315.0474824223024,1315.0474824223033,1315.0474824223033,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223052,1075.9397569982766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":31395.069482864979},"     End Excess Deferred",{"$f":"+E202-E203","v":31395.069482864979},{"$f":"+F202-F203","v":31395.069482864979},31395.069482864979,31395.069482864979,31322.031852711254,30006.984370288952,28691.93688786665,27376.889405444348,26061.841923022046,24746.794440599744,23431.746958177442,22116.69947575514,20801.651993332838,19486.604510910536,18171.557028488234,16856.509546065929,15541.462063643625,14226.414581221321,12911.367098799015,11596.31961637671,10281.272133954404,8966.2246515320985,7651.1771691097929,6336.1296866874891,5021.0822042651853,3706.034721842881,2390.9872394205768,1075.9397569982716,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,{"$f":"+BR202-BR203","v":-5.0022208597511053E-12},-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12,-5.0022208597511053E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":31395.069482864994},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,73.037630153726582,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223024,1315.0474824223024,1315.0474824223024,1315.0474824223033,1315.0474824223033,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223052,1075.9397569982766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":130308.2592133248},"     Begin Cumulative Difference",{"$f":"+$C208","v":130308.2592133248},{"$f":"+E210","v":132799.58873213132},{"$f":"+F210","v":135290.94825093783},137782.30776974434,140273.64728855086,142765.00680735736,139853.29632616387,133973.60584497039,128093.9153637769,122214.22488258342,116334.53440138994,110454.84392019646,104575.15343900298,98695.462957809505,92815.772476616025,86936.081995422544,81056.391514229064,75176.701033035584,69297.010551842104,63417.320070648617,57537.629589455129,51657.939108261642,45778.248627068155,39898.558145874667,34018.86766468118,28159.117183487695,22323.02670229421,16486.936221100725,10650.845739907239,4814.7552587137552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":2491.3295188065158},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":2491.3595188065165},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":2491.3595188065165},2491.339518806516,2491.3595188065165,-2911.7104811934842,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5859.7504811934841,-5836.0904811934843,-5836.0904811934843,-5836.0904811934843,-5836.0904811934843,-5836.0904811934843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":132799.58873213132},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":135290.94825093783},137782.30776974434,140273.64728855086,142765.00680735736,139853.29632616387,133973.60584497039,128093.9153637769,122214.22488258342,116334.53440138994,110454.84392019646,104575.15343900298,98695.462957809505,92815.772476616025,86936.081995422544,81056.391514229064,75176.701033035584,69297.010551842104,63417.320070648617,57537.629589455129,51657.939108261642,45778.248627068155,39898.558145874667,34018.86766468118,28159.117183487695,22323.02670229421,16486.936221100725,10650.845739907239,4814.7552587137552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":2491.3295188065158},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":2491.3595188065165},2491.3595188065165,2491.339518806516,2491.3595188065165,-2911.7104811934842,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5879.6904811934846,-5859.7504811934841,-5836.0904811934843,-5836.0904811934843,-5836.0904811934843,-5836.0904811934843,-4814.7552587137552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605481,0.37420636095605475,0.37420636095605475,0.37420636095605475,0.37420636095605481,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605492,0.37420636095605492,0.37420636095605497,0.37420636095605497,0.37420636095605497,0.37420636095605497,0.37420636095605497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":631.42746654151142},{"$f":"IF(F208=0,0,F211*$C213)","v":631.43507004151161},{"$f":"IF(G208=0,0,G211*$C213)","v":631.43507004151161},631.43000104151156,631.43507004151161,-737.97302145848857,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1490.2075524584886,-1485.1537594584886,-1479.1571324584886,-1479.1571324584886,-1479.1571324584886,-1479.1571324584886,-1220.2997203210014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":631.42746654151142},{"$f":"+F211*F212","v":631.43507004151161},{"$f":"+G211*G212","v":631.43507004151161},631.43000104151156,631.43507004151161,-1089.580583325017,-2200.2175785153686,-2200.2175785153686,-2200.2175785153686,-2200.2175785153686,-2200.217578515369,-2200.217578515369,-2200.217578515369,-2200.217578515369,-2200.217578515369,-2200.2175785153686,-2200.2175785153681,-2200.2175785153681,-2200.2175785153681,-2200.2175785153686,-2200.217578515369,-2200.217578515369,-2200.217578515369,-2200.2175785153695,-2192.7559036779053,-2183.9021811776856,-2183.9021811776856,-2183.9021811776856,-2183.9021811776856,-1801.7120442573034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":50266.41099154004},"     Begin Cumulative DFIT",{"$f":"+C215","v":50266.41099154004},{"$f":"+E216","v":50897.838458081555},{"$f":"+F216","v":51529.273528123063},52160.708598164572,52792.138599206082,53423.573669247591,52333.993085922571,50133.775507407205,47933.557928891838,45733.340350376471,43533.122771861104,41332.905193345738,39132.687614830371,36932.470036315004,34732.252457799637,32532.034879284267,30331.817300768897,28131.59972225353,25931.382143738163,23731.164565222796,21530.946986707429,19330.729408192059,17130.511829676689,14930.29425116132,12730.076672645951,10537.320768968046,8353.4185877903601,6169.5164066126745,3985.6142254349888,1801.7120442573032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":50897.838458081555},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":51529.273528123063},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":52160.708598164572},52792.138599206082,53423.573669247591,52333.993085922571,50133.775507407205,47933.557928891838,45733.340350376471,43533.122771861104,41332.905193345738,39132.687614830371,36932.470036315004,34732.252457799637,32532.034879284267,30331.817300768897,28131.59972225353,25931.382143738163,23731.164565222796,21530.946986707429,19330.729408192059,17130.511829676689,14930.29425116132,12730.076672645951,10537.320768968046,8353.4185877903601,6169.5164066126745,3985.6142254349888,1801.7120442573032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38326804280054705},{"$f":"IF(G208=0,0,+G215/G208)","v":0.3808774658933316},0.378573341109464,0.37635107961946451,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605481,0.37420636095605475,0.37420636095605475,0.37420636095605475,0.37420636095605481,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605492,0.37420636095605492,0.37420636095605497,0.37420636095605497,0.37420636095605497,0.37420636095605497,0.37420636095605497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38326804280054705},{"$f":"IF(F210=0,0,+F216/F210)","v":0.3808774658933316},{"$f":"IF(G210=0,0,+G216/G210)","v":0.378573341109464},0.37635107961946451,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605481,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605481,0.37420636095605475,0.37420636095605475,0.37420636095605475,0.37420636095605481,0.37420636095605486,0.37420636095605486,0.37420636095605486,0.37420636095605492,0.37420636095605492,0.37420636095605497,0.37420636095605497,0.37420636095605497,0.37420636095605497,0.37420636095605497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":50266.41099154004},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":50897.838458081555},{"$f":"+E219+F214","v":51529.273528123063},{"$f":"+F219+G214","v":52160.708598164572},52792.138599206082,53423.573669247591,52333.993085922571,50133.775507407205,47933.557928891838,45733.340350376471,43533.122771861104,41332.905193345738,39132.687614830371,36932.470036315004,34732.252457799637,32532.034879284267,30331.817300768897,28131.59972225353,25931.382143738163,23731.164565222796,21530.946986707429,19330.729408192059,17130.511829676689,14930.29425116132,12730.076672645951,10537.320768968046,8353.4185877903601,6169.5164066126745,3985.6142254349888,1801.7120442573032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":33026.628297617171},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":33658.055764158686},{"$f":"IF(F213<>0,+E220+F213,0)","v":34289.490834200195},{"$f":"IF(G213<>0,+F220+G213,0)","v":34920.925904241703},35552.355905283213,36183.790975324722,35445.817953866237,33955.61040140775,32465.402848949263,30975.195296490776,29484.987744032289,27994.780191573802,26504.572639115315,25014.365086656828,23524.157534198341,22033.949981739854,20543.742429281367,19053.53487682288,17563.327324364393,16073.119771905904,14582.912219447415,13092.704666988926,11602.497114530437,10112.289562071948,8622.0820096134594,7136.9282501549706,5657.7711176964822,4178.6139852379938,2699.4568527795054,1220.2997203210168,1.546140993013978E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":17239.782693922869},{"$f":"+E223","v":17239.782693922869},{"$f":"+F223","v":17239.782693922869},17239.782693922869,17239.782693922869,17239.782693922869,16888.175132056342,16178.165105999462,15468.155079942582,14758.145053885703,14048.135027828823,13338.125001771943,12628.114975715063,11918.104949658184,11208.094923601304,10498.084897544424,9788.0748714875444,9078.0648454306647,8368.054819373785,7658.0447933169053,6948.0347672600255,6238.0247412031449,5528.0147151462643,4818.0046890893836,4107.994663032503,3400.3925188130861,2695.6474700938888,1990.9024213746918,1286.1573726554948,581.41232393629775,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,{"$f":"+BR223","v":-4.3200998334214091E-12},-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,351.60756186652839,710.01002605687995,710.01002605687995,710.01002605687995,710.01002605687995,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605687995,710.0100260568795,710.0100260568795,710.0100260568795,710.01002605687995,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688086,707.60214421941669,704.74504871919703,704.74504871919703,704.74504871919703,704.74504871919703,581.41232393630207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":17239.782693922869},"     End Excess Deferred",{"$f":"+E221-E222","v":17239.782693922869},{"$f":"+F221-F222","v":17239.782693922869},17239.782693922869,17239.782693922869,17239.782693922869,16888.175132056342,16178.165105999462,15468.155079942582,14758.145053885703,14048.135027828823,13338.125001771943,12628.114975715063,11918.104949658184,11208.094923601304,10498.084897544424,9788.0748714875444,9078.0648454306647,8368.054819373785,7658.0447933169053,6948.0347672600255,6238.0247412031449,5528.0147151462643,4818.0046890893836,4107.994663032503,3400.3925188130861,2695.6474700938888,1990.9024213746918,1286.1573726554948,581.41232393629775,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,{"$f":"+BR221-BR222","v":-4.3200998334214091E-12},-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12,-4.3200998334214091E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":17239.782693922876},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,351.60756186652839,710.01002605687995,710.01002605687995,710.01002605687995,710.01002605687995,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605687995,710.0100260568795,710.0100260568795,710.0100260568795,710.01002605687995,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688086,707.60214421941669,704.74504871919703,704.74504871919703,704.74504871919703,704.74504871919703,581.41232393630207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":366788.96660106874},"     Begin Cumulative Difference",{"$f":"+$C227","v":366788.96660106874},{"$f":"+E229","v":391968.00482752244},{"$f":"+F229","v":394394.94305397611},388005.95128042978,381617.00950688345,375227.90773333714,368838.91595979081,358106.88418624451,343031.7224126982,327956.5606391519,312881.39886560559,297806.23709205928,282731.07531851297,267655.91354496666,252580.75177142036,237505.58999787405,222430.42822432774,207355.26645078143,192280.10467723513,177204.94290368882,162129.78113014251,147054.6193565962,131979.45758304989,116904.29580950357,101829.13403595725,86753.972262410927,71779.560488864605,56923.95871531828,42068.356941771955,27212.755168225631,12357.153394679308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":25179.038226453675},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":2426.938226453678},-6388.9917735463223,-6388.9417735463248,-6389.1017735463247,-6388.9917735463223,-10732.031773546323,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-14974.411773546322,-14855.601773546323,-14855.601773546323,-14855.601773546323,-14855.601773546323,-14855.601773546323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":391968.00482752244},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":394394.94305397611},388005.95128042978,381617.00950688345,375227.90773333714,368838.91595979081,358106.88418624451,343031.7224126982,327956.5606391519,312881.39886560559,297806.23709205928,282731.07531851297,267655.91354496666,252580.75177142036,237505.58999787405,222430.42822432774,207355.26645078143,192280.10467723513,177204.94290368882,162129.78113014251,147054.6193565962,131979.45758304989,116904.29580950357,101829.13403595725,86753.972262410927,71779.560488864605,56923.95871531828,42068.356941771955,27212.755168225631,12357.153394679308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":25179.038226453675},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":2426.938226453678},-6388.9917735463223,-6388.9417735463248,-6389.1017735463247,-6388.9917735463223,-10732.031773546323,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-15075.161773546322,-14974.411773546322,-14855.601773546323,-14855.601773546323,-14855.601773546323,-14855.601773546323,-12357.153394679308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.25345000000000001},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.25345000000000001},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.37648956005511008},0.37648956005511003,0.37648956005511008,0.37648956005511003,0.37648956005511008,0.37648956005511008,0.37648956005511008,0.37648956005511003,0.37648956005511003,0.37648956005511003,0.37648956005510997,0.37648956005510997,0.37648956005510992,0.37648956005510986,0.37648956005510986,0.37648956005510981,0.37648956005510975,0.3764895600551097,0.37648956005510964,0.37648956005510964,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510964,0.3764895600551097,0.37648956005510964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":6381.6272384946842},{"$f":"IF(F227=0,0,F230*$C232)","v":615.10749349468472},{"$f":"IF(G227=0,0,G230*$C232)","v":-1619.2899650053155},-1619.2772925053162,-1619.3178445053161,-1619.2899650053155,-2720.0334530053156,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3820.7997515053157,-3795.2646640053154,-3765.1522695053159,-3765.1522695053159,-3765.1522695053159,-3765.1522695053159,-3131.9205278814707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":6381.6272384946842},{"$f":"+F230*F231","v":615.10749349468472},{"$f":"+G230*G231","v":-2405.3887020181724},-2405.3698775401704,-2405.4301158697795,-2405.3887020181719,-4040.4979209199182,-5675.6410238820681,-5675.6410238820681,-5675.6410238820672,-5675.6410238820672,-5675.6410238820672,-5675.6410238820663,-5675.6410238820663,-5675.6410238820654,-5675.6410238820645,-5675.6410238820645,-5675.6410238820636,-5675.6410238820627,-5675.6410238820617,-5675.6410238820608,-5675.6410238820608,-5675.6410238820608,-5675.6410238820608,-5675.6410238820608,-5637.7097007065086,-5592.9789760763606,-5592.9789760763606,-5592.9789760763615,-5592.9789760763624,-4652.3392450963174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":141488.84386636227},"     Begin Cumulative DFIT",{"$f":"+C234","v":141488.84386636227},{"$f":"+E235","v":147870.47110485696},{"$f":"+F235","v":148485.57859835165},146080.18989633347,143674.82001879331,141269.38990292352,138864.00120090536,134823.50327998545,129147.86225610338,123472.22123222132,117796.58020833925,112120.93918445718,106445.29816057511,100769.65713669304,95094.016112810976,89418.375088928908,83742.73406504684,78067.093041164771,72391.452017282703,66715.810993400635,61040.169969518574,55364.528945636514,49688.887921754453,44013.246897872392,38337.605873990331,32661.96485010827,27024.255149401761,21431.276173325401,15838.297197249041,10245.31822117268,4652.3392450963174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":147870.47110485696},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":148485.57859835165},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":146080.18989633347},143674.82001879331,141269.38990292352,138864.00120090536,134823.50327998545,129147.86225610338,123472.22123222132,117796.58020833925,112120.93918445718,106445.29816057511,100769.65713669304,95094.016112810976,89418.375088928908,83742.73406504684,78067.093041164771,72391.452017282703,66715.810993400635,61040.169969518574,55364.528945636514,49688.887921754453,44013.246897872392,38337.605873990331,32661.96485010827,27024.255149401761,21431.276173325401,15838.297197249041,10245.31822117268,4652.3392450963174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.37725138093841193},{"$f":"IF(G227=0,0,+G234/G227)","v":0.37648956005511008},0.37648956005511003,0.37648956005511008,0.37648956005511003,0.37648956005511008,0.37648956005511008,0.37648956005511008,0.37648956005511003,0.37648956005511003,0.37648956005511003,0.37648956005510997,0.37648956005510997,0.37648956005510992,0.37648956005510986,0.37648956005510986,0.37648956005510981,0.37648956005510975,0.3764895600551097,0.37648956005510964,0.37648956005510964,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510964,0.3764895600551097,0.37648956005510964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.37725138093841193},{"$f":"IF(F229=0,0,+F235/F229)","v":0.37648956005511008},{"$f":"IF(G229=0,0,+G235/G229)","v":0.37648956005511003},0.37648956005511008,0.37648956005511003,0.37648956005511008,0.37648956005511008,0.37648956005511008,0.37648956005511003,0.37648956005511003,0.37648956005511003,0.37648956005510997,0.37648956005510997,0.37648956005510992,0.37648956005510986,0.37648956005510986,0.37648956005510981,0.37648956005510975,0.3764895600551097,0.37648956005510964,0.37648956005510964,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510958,0.37648956005510964,0.3764895600551097,0.37648956005510964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":141488.84386636227},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":147870.47110485696},{"$f":"+E238+F233","v":148485.57859835165},{"$f":"+F238+G233","v":146080.18989633347},143674.82001879331,141269.38990292352,138864.00120090536,134823.50327998545,129147.86225610338,123472.22123222132,117796.58020833925,112120.93918445718,106445.29816057511,100769.65713669304,95094.016112810976,89418.375088928908,83742.73406504684,78067.093041164771,72391.452017282703,66715.810993400635,61040.169969518574,55364.528945636514,49688.887921754453,44013.246897872392,38337.605873990331,32661.96485010827,27024.255149401761,21431.276173325401,15838.297197249041,10245.31822117268,4652.3392450963174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":92962.663585040878},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":99344.290823535557},{"$f":"IF(F232<>0,+E239+F232,0)","v":99959.398317030238},{"$f":"IF(G232<>0,+F239+G232,0)","v":98340.108352024923},96720.831059519609,95101.513215014289,93482.223250008974,90762.189797003652,86941.390045498338,83120.590293993024,79299.79054248771,75478.990790982396,71658.191039477082,67837.391287971768,64016.591536466454,60195.79178496114,56374.992033455826,52554.192281950513,48733.392530445199,44912.592778939885,41091.793027434571,37270.993275929257,33450.193524423943,29629.393772918629,25808.594021413315,21987.794269908001,18192.529605902688,14427.377336397372,10662.225066892057,6897.0727973867415,3131.9205278814256,-4.5019987737759948E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":48526.180281321387},{"$f":"+E242","v":48526.180281321387},{"$f":"+F242","v":48526.180281321387},47740.08154430853,46953.988959273673,46167.876687909207,45381.77795089635,44061.31348298175,42206.472210604996,40351.630938228242,38496.789665851487,36641.948393474733,34787.107121097979,32932.265848721232,31077.424576344481,29222.583303967731,27367.742031590984,25512.900759214237,23658.05948683749,21803.218214460743,19948.376942083996,18093.535669707249,16238.694397330504,14383.853124953759,12529.011852577014,10674.170580200269,8831.7255434990766,7003.8988369280323,5176.0721303569881,3348.2454237859424,1520.4187172148959,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":"+BR242","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},786.09873701285687,786.09258503485421,786.11227136446337,786.09873701285642,1320.4644679146027,1854.8412723767524,1854.8412723767524,1854.8412723767515,1854.8412723767515,1854.8412723767515,1854.8412723767506,1854.8412723767506,1854.8412723767497,1854.8412723767487,1854.8412723767487,1854.8412723767478,1854.8412723767469,1854.841272376746,1854.8412723767451,1854.8412723767451,1854.8412723767451,1854.8412723767451,1854.8412723767451,1842.4450367011932,1827.8267065710447,1827.8267065710447,1827.8267065710456,1827.8267065710465,1520.4187172148468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":48526.180281321387},"     End Excess Deferred",{"$f":"+E240-E241","v":48526.180281321387},{"$f":"+F240-F241","v":48526.180281321387},47740.08154430853,46953.988959273673,46167.876687909207,45381.77795089635,44061.31348298175,42206.472210604996,40351.630938228242,38496.789665851487,36641.948393474733,34787.107121097979,32932.265848721232,31077.424576344481,29222.583303967731,27367.742031590984,25512.900759214237,23658.05948683749,21803.218214460743,19948.376942083996,18093.535669707249,16238.694397330504,14383.853124953759,12529.011852577014,10674.170580200269,8831.7255434990766,7003.8988369280323,5176.0721303569881,3348.2454237859424,1520.4187172148959,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,{"$f":"+BR240-BR241","v":4.9112713895738125E-11},4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11,4.9112713895738125E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":48526.180281321336},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":786.09873701285687},786.09258503485421,786.11227136446337,786.09873701285642,1320.4644679146027,1854.8412723767524,1854.8412723767524,1854.8412723767515,1854.8412723767515,1854.8412723767515,1854.8412723767506,1854.8412723767506,1854.8412723767497,1854.8412723767487,1854.8412723767487,1854.8412723767478,1854.8412723767469,1854.841272376746,1854.8412723767451,1854.8412723767451,1854.8412723767451,1854.8412723767451,1854.8412723767451,1842.4450367011932,1827.8267065710447,1827.8267065710447,1827.8267065710456,1827.8267065710465,1520.4187172148468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":289630.50432575645},"     Begin Cumulative Difference",{"$f":"+$C246","v":289630.50432575645},{"$f":"+E248","v":325043.18885541806},{"$f":"+F248","v":360455.97338507965},370451.55791474128,366023.70244440291,361595.83697406453,357167.97150372615,352740.11603338778,343325.16056304937,328923.115092711,314521.06962237263,300119.02415203425,285716.97868169588,271314.93321135751,256912.88774101911,242510.8422706807,228108.7968003423,213706.7513300039,199304.7058596655,184902.66038932709,170500.61491898869,156098.56944865029,141696.52397831189,127294.4785079735,112892.43303763511,98490.387567296726,84088.342096958339,69686.296626619951,55284.251156281563,40882.205685943176,26480.160215604788,12078.114745266399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":35412.684529661616},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":35412.784529661614},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":9995.5845296616117},-4427.8554703383888,-4427.8654703383891,-4427.8654703383891,-4427.8554703383888,-9414.9554703383892,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":325043.18885541806},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":360455.97338507965},370451.55791474128,366023.70244440291,361595.83697406453,357167.97150372615,352740.11603338778,343325.16056304937,328923.115092711,314521.06962237263,300119.02415203425,285716.97868169588,271314.93321135751,256912.88774101911,242510.8422706807,228108.7968003423,213706.7513300039,199304.7058596655,184902.66038932709,170500.61491898869,156098.56944865029,141696.52397831189,127294.4785079735,112892.43303763511,98490.387567296726,84088.342096958339,69686.296626619951,55284.251156281563,40882.205685943176,26480.160215604788,12078.114745266399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":35412.684529661616},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":35412.784529661614},9995.5845296616117,-4427.8554703383888,-4427.8654703383891,-4427.8654703383891,-4427.8554703383888,-9414.9554703383892,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-14402.045470338389,-12078.114745266399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.25345000000000001},0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784119,0.35688623856784113,0.35688623856784119,0.35688623856784124,0.35688623856784124,0.35688623856784124,0.35688623856784124,0.3568862385678413,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.35688623856784141,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.3568862385678413,0.35688623856784135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":8975.344894042737},{"$f":"IF(F246=0,0,F249*$C251)","v":8975.370239042737},{"$f":"IF(G246=0,0,G249*$C251)","v":2533.3808990427356},-1122.2399689572646,-1122.2425034572648,-1122.2425034572648,-1122.2399689572646,-2386.2204639572647,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3650.198424457265,-3061.1981821877689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":8975.344894042737},{"$f":"+F249*F250","v":8975.370239042737},{"$f":"+G249*G250","v":2533.3808990427356},-1580.2406837311064,-1580.2442525934921,-1580.2442525934921,-1580.2406837311064,-3360.0680440927867,-5139.8918355920823,-5139.8918355920823,-5139.8918355920823,-5139.8918355920823,-5139.8918355920823,-5139.8918355920823,-5139.8918355920832,-5139.8918355920823,-5139.8918355920832,-5139.8918355920841,-5139.8918355920841,-5139.8918355920841,-5139.8918355920841,-5139.8918355920841,-5139.891835592085,-5139.891835592085,-5139.891835592085,-5139.891835592085,-5139.891835592086,-5139.891835592085,-5139.891835592085,-5139.891835592085,-5139.8918355920841,-4310.5129404289064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":111724.96704366055},"     Begin Cumulative DFIT",{"$f":"+C253","v":111724.96704366055},{"$f":"+E254","v":120700.31193770329},{"$f":"+F254","v":129675.68217674602},132209.06307578876,130628.82239205766,129048.57813946417,127468.33388687068,125888.09320313958,122528.0251590468,117388.13332345472,112248.24148786264,107108.34965227057,101968.45781667849,96828.565981086416,91688.67414549434,86548.78230990225,81408.890474310174,76268.998638718098,71129.106803126007,65989.214967533917,60849.323131941834,55709.43129634975,50569.539460757667,45429.647625165584,40289.755789573501,35149.863953981418,30009.972118389334,24870.080282797247,19730.188447205161,14590.296611613076,9450.4047760209905,4310.5129404289064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":120700.31193770329},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":129675.68217674602},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":132209.06307578876},130628.82239205766,129048.57813946417,127468.33388687068,125888.09320313958,122528.0251590468,117388.13332345472,112248.24148786264,107108.34965227057,101968.45781667849,96828.565981086416,91688.67414549434,86548.78230990225,81408.890474310174,76268.998638718098,71129.106803126007,65989.214967533917,60849.323131941834,55709.43129634975,50569.539460757667,45429.647625165584,40289.755789573501,35149.863953981418,30009.972118389334,24870.080282797247,19730.188447205161,14590.296611613076,9450.4047760209905,4310.5129404289064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.3713362287723303},{"$f":"IF(G246=0,0,+G253/G246)","v":0.35975456574889897},0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784119,0.35688623856784113,0.35688623856784119,0.35688623856784124,0.35688623856784124,0.35688623856784124,0.35688623856784124,0.3568862385678413,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.35688623856784141,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.3568862385678413,0.35688623856784135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.3713362287723303},{"$f":"IF(F248=0,0,+F254/F248)","v":0.35975456574889897},{"$f":"IF(G248=0,0,+G254/G248)","v":0.35688623856784107},0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784107,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784113,0.35688623856784119,0.35688623856784113,0.35688623856784119,0.35688623856784124,0.35688623856784124,0.35688623856784124,0.35688623856784124,0.3568862385678413,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.35688623856784141,0.35688623856784135,0.35688623856784135,0.35688623856784135,0.3568862385678413,0.35688623856784135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":111724.96704366055},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":120700.31193770329},{"$f":"+E257+F252","v":129675.68217674602},{"$f":"+F257+G252","v":132209.06307578876},130628.82239205766,129048.57813946417,127468.33388687068,125888.09320313958,122528.0251590468,117388.13332345472,112248.24148786264,107108.34965227057,101968.45781667849,96828.565981086416,91688.67414549434,86548.78230990225,81408.890474310174,76268.998638718098,71129.106803126007,65989.214967533917,60849.323131941834,55709.43129634975,50569.539460757667,45429.647625165584,40289.755789573501,35149.863953981418,30009.972118389334,24870.080282797247,19730.188447205161,14590.296611613076,9450.4047760209905,4310.5129404289064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":73406.851321362978},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":82382.196215405711},{"$f":"IF(F251<>0,+E258+F251,0)","v":91357.566454448446},{"$f":"IF(G251<>0,+F258+G251,0)","v":93890.947353491181},92768.707384533918,91646.464881076652,90524.222377619386,89401.982408662123,87015.761944704864,83365.563520247597,79715.36509579033,76065.166671333063,72414.968246875796,68764.76982241853,65114.571397961263,61464.372973503996,57814.174549046729,54163.976124589462,50513.777700132196,46863.579275674929,43213.380851217662,39563.182426760395,35912.984002303128,32262.785577845862,28612.587153388595,24962.388728931328,21312.190304474061,17661.991880016794,14011.793455559529,10361.595031102264,6711.3966066449993,3061.1981821877343,-3.4560798667371273E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":38318.115722297574},{"$f":"+E261","v":38318.115722297574},{"$f":"+F261","v":38318.115722297574},38318.115722297574,37860.115007523731,37402.113258387501,36944.11150925127,36486.110794477427,35512.263214341903,34022.569803207087,32532.87639207227,31043.182980937454,29553.489569802638,28063.796158667821,26574.102747533005,25084.409336398188,23594.715925263372,22105.022514128555,20615.329102993735,19125.635691858915,17635.942280724095,16146.248869589275,14656.555458454455,13166.862047319635,11677.168636184815,10187.475225049995,8697.781813915175,7208.088402780354,5718.394991645534,4228.7015805107139,2739.0081693758939,1249.3147582410747,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,{"$f":"+BR261","v":-6.2755134422332048E-11},-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,458.00071477384176,458.00174913622732,458.00174913622732,458.00071477384176,973.84758013552209,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348182,1489.6934111348173,1489.6934111348182,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.693411134821,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.6934111348191,1249.3147582411375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":38318.115722297574},"     End Excess Deferred",{"$f":"+E259-E260","v":38318.115722297574},{"$f":"+F259-F260","v":38318.115722297574},38318.115722297574,37860.115007523731,37402.113258387501,36944.11150925127,36486.110794477427,35512.263214341903,34022.569803207087,32532.87639207227,31043.182980937454,29553.489569802638,28063.796158667821,26574.102747533005,25084.409336398188,23594.715925263372,22105.022514128555,20615.329102993735,19125.635691858915,17635.942280724095,16146.248869589275,14656.555458454455,13166.862047319635,11677.168636184815,10187.475225049995,8697.781813915175,7208.088402780354,5718.394991645534,4228.7015805107139,2739.0081693758939,1249.3147582410747,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,{"$f":"+BR259-BR260","v":-6.2755134422332048E-11},-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11,-6.2755134422332048E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":38318.115722297633},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},458.00071477384176,458.00174913622732,458.00174913622732,458.00071477384176,973.84758013552209,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348182,1489.6934111348173,1489.6934111348182,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.693411134821,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.6934111348191,1249.3147582411375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":495910.09281909408},"     Begin Cumulative Difference",{"$f":"+$C265","v":495910.09281909408},{"$f":"+E267","v":557674.30689509981},{"$f":"+F267","v":619438.40097110556},681202.54504711134,702532.20912311703,687908.76319912274,673285.30727512843,658661.85135113413,644038.40542713983,623649.7695031456,597495.9535791513,571342.13765515701,545188.32173116272,519034.50580716843,492880.68988317414,466726.87395917985,440573.05803518556,414419.24211119127,388265.42618719698,362111.61026320269,335957.7943392084,309803.97841521411,283650.16249121982,257496.34656722556,231342.53064323129,205188.71471923703,179034.89879524277,152881.08287124851,126727.26694725425,100573.45102325999,74419.635099265724,48265.819175271463,22112.003251277198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":61764.214076005737},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":61764.094076005742},61764.144076005745,21329.664076005738,-14623.445923994264,-14623.455923994265,-14623.455923994265,-14623.445923994264,-20388.635923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":557674.30689509981},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":619438.40097110556},681202.54504711134,702532.20912311703,687908.76319912274,673285.30727512843,658661.85135113413,644038.40542713983,623649.7695031456,597495.9535791513,571342.13765515701,545188.32173116272,519034.50580716843,492880.68988317414,466726.87395917985,440573.05803518556,414419.24211119127,388265.42618719698,362111.61026320269,335957.7943392084,309803.97841521411,283650.16249121982,257496.34656722556,231342.53064323129,205188.71471923703,179034.89879524277,152881.08287124851,126727.26694725425,100573.45102325999,74419.635099265724,48265.819175271463,22112.003251277198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":61764.214076005737},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":61764.094076005742},61764.144076005745,21329.664076005738,-14623.445923994264,-14623.455923994265,-14623.455923994265,-14623.445923994264,-20388.635923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-26153.815923994265,-22112.003251277198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.25345000000000001,0.34683917764618583,0.34683917764618583,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618599,0.34683917764618599,0.34683917764618605,0.34683917764618605,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.34683917764618616,0.34683917764618616,0.34683917764618616,0.34683917764618616,0.3468391776461861,0.3468391776461861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":15654.140057563654},{"$f":"IF(F265=0,0,F268*$C270)","v":15654.109643563655},{"$f":"IF(G265=0,0,G268*$C270)","v":15654.122316063656},5406.0033600636543,-3706.3123694363462,-3706.3149039363466,-3706.3149039363466,-3706.3123694363462,-5167.4997749363465,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-6628.6846459363469,-5604.2872240362058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":15654.140057563654},{"$f":"+F268*F269","v":15654.109643563655},{"$f":"+G268*G269","v":15654.122316063656},5406.0033600636543,-5071.9839586316384,-5071.987427023415,-5071.9874270234159,-5071.9839586316393,-7071.5777172056542,-9071.1680073878924,-9071.1680073878924,-9071.1680073878924,-9071.1680073878942,-9071.1680073878942,-9071.1680073878942,-9071.1680073878942,-9071.1680073878942,-9071.1680073878942,-9071.1680073878942,-9071.1680073878961,-9071.1680073878961,-9071.1680073878979,-9071.1680073878979,-9071.1680073878979,-9071.1680073878979,-9071.1680073878979,-9071.1680073878979,-9071.1680073878997,-9071.1680073878997,-9071.1680073878997,-9071.1680073878997,-9071.1680073878979,-7669.3090237827764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":191297.31830496553},"     Begin Cumulative DFIT",{"$f":"+C272","v":191297.31830496553},{"$f":"+E273","v":206951.4583625292},{"$f":"+F273","v":222605.56800609286},238259.6903221565,243665.69368222015,238593.70972358852,233521.7222965651,228449.73486954169,223377.75091091005,216306.1731937044,207235.0051863165,198163.8371789286,189092.66917154071,180021.50116415281,170950.33315676491,161879.16514937702,152807.99714198912,143736.82913460123,134665.66112721333,125594.49311982543,116523.32511243754,107452.15710504964,98380.989097661746,89309.82109027385,80238.653082885954,71167.485075498058,62096.317068110162,53025.149060722266,43953.98105333437,34882.813045946474,25811.645038558574,16740.477031170674,7669.3090237827764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":206951.4583625292},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":222605.56800609286},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":238259.6903221565},243665.69368222015,238593.70972358852,233521.7222965651,228449.73486954169,223377.75091091005,216306.1731937044,207235.0051863165,198163.8371789286,189092.66917154071,180021.50116415281,170950.33315676491,161879.16514937702,152807.99714198912,143736.82913460123,134665.66112721333,125594.49311982543,116523.32511243754,107452.15710504964,98380.989097661746,89309.82109027385,80238.653082885954,71167.485075498058,62096.317068110162,53025.149060722266,43953.98105333437,34882.813045946474,25811.645038558574,16740.477031170674,7669.3090237827764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37109735163297991},{"$f":"IF(G265=0,0,+G272/G265)","v":0.35936675488169573},0.34976335901046685,0.34683917764618583,0.34683917764618583,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618599,0.34683917764618599,0.34683917764618605,0.34683917764618605,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.34683917764618616,0.34683917764618616,0.34683917764618616,0.34683917764618616,0.3468391776461861,0.3468391776461861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37109735163297991},{"$f":"IF(F267=0,0,+F273/F267)","v":0.35936675488169573},{"$f":"IF(G267=0,0,+G273/G267)","v":0.34976335901046685},0.34683917764618583,0.34683917764618583,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618588,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618594,0.34683917764618599,0.34683917764618599,0.34683917764618605,0.34683917764618605,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.3468391776461861,0.34683917764618616,0.34683917764618616,0.34683917764618616,0.34683917764618616,0.3468391776461861,0.3468391776461861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":191297.31830496553},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":206951.4583625292},{"$f":"+E276+F271","v":222605.56800609286},{"$f":"+F276+G271","v":238259.6903221565},243665.69368222015,238593.70972358852,233521.7222965651,228449.73486954169,223377.75091091005,216306.1731937044,207235.0051863165,198163.8371789286,189092.66917154071,180021.50116415281,170950.33315676491,161879.16514937702,152807.99714198912,143736.82913460123,134665.66112721333,125594.49311982543,116523.32511243754,107452.15710504964,98380.989097661746,89309.82109027385,80238.653082885954,71167.485075498058,62096.317068110162,53025.149060722266,43953.98105333437,34882.813045946474,25811.645038558574,16740.477031170674,7669.3090237827764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":125688.41302499941},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":141342.55308256307},{"$f":"IF(F270<>0,+E277+F270,0)","v":156996.66272612673},{"$f":"IF(G270<>0,+F277+G270,0)","v":172650.78504219037},178056.78840225402,174350.47603281768,170644.16112888133,166937.84622494498,163231.53385550863,158064.03408057228,151435.34943463592,144806.66478869956,138177.9801427632,131549.29549682685,124920.6108508905,118291.92620495416,111663.24155901781,105034.55691308147,98405.872267145125,91777.187621208781,85148.502975272437,78519.818329336093,71891.133683399748,65262.449037463404,58633.76439152706,52005.079745590716,45376.395099654372,38747.710453718028,32119.02580778168,25490.341161845332,18861.656515908984,12232.971869972636,5604.2872240362894,8.3673512563109398E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":65608.905279966129},{"$f":"+E280","v":65608.905279966129},{"$f":"+F280","v":65608.905279966129},65608.905279966129,65608.905279966129,64243.233690770838,62877.561167683773,61511.8886445967,60146.217055401408,58242.1391131321,55799.655751680555,53357.17239022901,50914.689028777466,48472.205667325921,46029.722305874377,43587.238944422832,41144.755582971287,38702.272221519743,36259.788860068198,33817.305498616653,31374.822137165105,28932.338775713557,26489.855414262005,24047.372052810453,21604.888691358901,19162.405329907349,16719.921968455797,14277.438607004246,11834.955245552694,9392.4718841011418,6949.988522649589,4507.5051611980361,2065.0217997464852,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,{"$f":"+BR280","v":-8.5492501966655254E-11},-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,1365.6715891952922,1365.6725230870684,1365.6725230870693,1365.6715891952931,1904.0779422693076,2442.4833614515455,2442.4833614515455,2442.4833614515455,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515492,2442.4833614515492,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.4833614515528,2442.4833614515528,2442.4833614515528,2442.4833614515528,2442.483361451551,2065.0217997465707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":65608.905279966129},"     End Excess Deferred",{"$f":"+E278-E279","v":65608.905279966129},{"$f":"+F278-F279","v":65608.905279966129},65608.905279966129,65608.905279966129,64243.233690770838,62877.561167683773,61511.8886445967,60146.217055401408,58242.1391131321,55799.655751680555,53357.17239022901,50914.689028777466,48472.205667325921,46029.722305874377,43587.238944422832,41144.755582971287,38702.272221519743,36259.788860068198,33817.305498616653,31374.822137165105,28932.338775713557,26489.855414262005,24047.372052810453,21604.888691358901,19162.405329907349,16719.921968455797,14277.438607004246,11834.955245552694,9392.4718841011418,6949.988522649589,4507.5051611980361,2065.0217997464852,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,{"$f":"+BR278-BR279","v":-8.5492501966655254E-11},-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11,-8.5492501966655254E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":65608.905279966246},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,1365.6715891952922,1365.6725230870684,1365.6725230870693,1365.6715891952931,1904.0779422693076,2442.4833614515455,2442.4833614515455,2442.4833614515455,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515492,2442.4833614515492,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.4833614515528,2442.4833614515528,2442.4833614515528,2442.4833614515528,2442.483361451551,2065.0217997465707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":463409.49924569216},"     Begin Cumulative Difference",{"$f":"+$C284","v":463409.49924569216},{"$f":"+E286","v":525712.84553630638},{"$f":"+F286","v":588016.25182692066},650319.46811753488,712622.83440814912,731319.77069876331,707265.51698937756,683211.2532799918,659156.98957060603,635102.73586122028,610282.64215183456,584696.71844244876,559110.79473306297,533524.87102367717,507938.94731429138,482353.02360490558,456767.09989551979,431181.17618613399,405595.2524767482,380009.3287673624,354423.4050579766,328837.48134859081,303251.55763920501,277665.63392981922,252079.71022043345,226493.78651104769,200907.86280166192,175321.93909227615,149736.01538289039,124150.09167350462,98564.167964118853,72978.244254733087,47392.32054534732,21806.396835961554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":62303.346290614238},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":62303.406290614235},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":62303.216290614233},62303.366290614227,18696.936290614234,-24054.253709385768,-24054.263709385767,-24054.263709385767,-24054.253709385768,-24820.093709385765,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":525712.84553630638},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":588016.25182692066},650319.46811753488,712622.83440814912,731319.77069876331,707265.51698937756,683211.2532799918,659156.98957060603,635102.73586122028,610282.64215183456,584696.71844244876,559110.79473306297,533524.87102367717,507938.94731429138,482353.02360490558,456767.09989551979,431181.17618613399,405595.2524767482,380009.3287673624,354423.4050579766,328837.48134859081,303251.55763920501,277665.63392981922,252079.71022043345,226493.78651104769,200907.86280166192,175321.93909227615,149736.01538289039,124150.09167350462,98564.167964118853,72978.244254733087,47392.32054534732,21806.396835961554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":62303.346290614238},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":62303.406290614235},62303.216290614233,62303.366290614227,18696.936290614234,-24054.253709385768,-24054.263709385767,-24054.263709385767,-24054.253709385768,-24820.093709385765,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-25585.923709385766,-21806.396835961554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.3372834736822789,0.33728347368227896,0.33728347368227901,0.33728347368227907,0.33728347368227907,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227907,0.33728347368227912,0.33728347368227912,0.33728347368227918,0.33728347368227918,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227918,0.33728347368227923,0.33728347368227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":15790.783117356179},{"$f":"IF(F284=0,0,F287*$C289)","v":15790.798324356179},{"$f":"IF(G284=0,0,G287*$C289)","v":15790.750168856179},15790.788186356176,4738.7385028561775,-6096.5506026438234,-6096.5531371438228,-6096.5531371438228,-6096.5506026438234,-6290.6527506438224,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-6484.7523641438229,-5526.8312780744563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":15790.783117356179},{"$f":"+F287*F288","v":15790.798324356179},{"$f":"+G287*G288","v":15790.750168856179},15790.788186356176,4738.7385028561775,-8113.1022479364756,-8113.1056207712118,-8113.1056207712118,-8113.1022479364756,-8371.4074234213113,-8629.7092260714107,-8629.7092260714107,-8629.7092260714126,-8629.7092260714144,-8629.7092260714144,-8629.7092260714126,-8629.7092260714126,-8629.7092260714126,-8629.7092260714126,-8629.7092260714126,-8629.7092260714144,-8629.7092260714162,-8629.7092260714162,-8629.7092260714162,-8629.7092260714162,-8629.709226071418,-8629.709226071418,-8629.709226071418,-8629.709226071418,-8629.709226071418,-8629.709226071418,-8629.7092260714162,-8629.709226071418,-7354.9372733273758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":178760.21433402575},"     Begin Cumulative DFIT",{"$f":"+C291","v":178760.21433402575},{"$f":"+E292","v":194550.99745138193},{"$f":"+F292","v":210341.79577573811},226132.54594459428,241923.33413095045,246662.07263380662,238548.97038587014,230435.86476509893,222322.75914432772,214209.65689639124,205838.24947296994,197208.54024689854,188578.83102082714,179949.12179475575,171319.41256868432,162689.70334261289,154059.99411654146,145430.28489047004,136800.57566439861,128170.8664383272,119541.15721225578,110911.44798618437,102281.73876011296,93652.029534041547,85022.320307970134,76392.611081898722,67762.901855827309,59133.192629755889,50503.48340368447,41873.77417761305,33244.06495154163,24614.35572547021,15984.646499398794,7354.9372733273758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":194550.99745138193},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":210341.79577573811},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":226132.54594459428},241923.33413095045,246662.07263380662,238548.97038587014,230435.86476509893,222322.75914432772,214209.65689639124,205838.24947296994,197208.54024689854,188578.83102082714,179949.12179475575,171319.41256868432,162689.70334261289,154059.99411654146,145430.28489047004,136800.57566439861,128170.8664383272,119541.15721225578,110911.44798618437,102281.73876011296,93652.029534041547,85022.320307970134,76392.611081898722,67762.901855827309,59133.192629755889,50503.48340368447,41873.77417761305,33244.06495154163,24614.35572547021,15984.646499398794,7354.9372733273758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37007084590621059},{"$f":"IF(G284=0,0,+G291/G284)","v":0.35771425555369013},0.34772532121662458,0.33948299500095835,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.3372834736822789,0.33728347368227896,0.33728347368227901,0.33728347368227907,0.33728347368227907,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227907,0.33728347368227912,0.33728347368227912,0.33728347368227918,0.33728347368227918,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227918,0.33728347368227923,0.33728347368227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37007084590621059},{"$f":"IF(F286=0,0,+F292/F286)","v":0.35771425555369013},{"$f":"IF(G286=0,0,+G292/G286)","v":0.34772532121662458},0.33948299500095835,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.33728347368227896,0.3372834736822789,0.33728347368227896,0.33728347368227901,0.33728347368227907,0.33728347368227907,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227901,0.33728347368227907,0.33728347368227912,0.33728347368227912,0.33728347368227918,0.33728347368227918,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227923,0.33728347368227918,0.33728347368227923,0.33728347368227923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":178760.21433402575},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":194550.99745138193},{"$f":"+E295+F290","v":210341.79577573811},{"$f":"+F295+G290","v":226132.54594459428},241923.33413095045,246662.07263380662,238548.97038587014,230435.86476509893,222322.75914432772,214209.65689639124,205838.24947296994,197208.54024689854,188578.83102082714,179949.12179475575,171319.41256868432,162689.70334261289,154059.99411654146,145430.28489047004,136800.57566439861,128170.8664383272,119541.15721225578,110911.44798618437,102281.73876011296,93652.029534041547,85022.320307970134,76392.611081898722,67762.901855827309,59133.192629755889,50503.48340368447,41873.77417761305,33244.06495154163,24614.35572547021,15984.646499398794,7354.9372733273758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":117451.13758382069},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":133241.92070117686},{"$f":"IF(F289<>0,+E296+F289,0)","v":149032.71902553304},{"$f":"IF(G289<>0,+F296+G289,0)","v":164823.46919438921},180614.25738074537,185352.99588360154,179256.44528095773,173159.89214381392,167063.33900667011,160966.7884040263,154676.13565338249,148191.38328923867,141706.63092509485,135221.87856095104,128737.12619680722,122252.3738326634,115767.62146851959,109282.86910437577,102798.11674023196,96313.364376088139,89828.612011944322,83343.859647800506,76859.107283656689,70374.354919512873,63889.602555369049,57404.850191225225,50920.097827081401,44435.345462937577,37950.593098793754,31465.84073464993,24981.088370506106,18496.336006362282,12011.583642218458,5526.8312780746355,1.7917045624926686E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":61309.076750205058},{"$f":"+E299","v":61309.076750205058},{"$f":"+F299","v":61309.076750205058},61309.076750205058,61309.076750205058,61309.076750205058,59292.525104912405,57275.972621285015,55259.420137657624,53242.868492364971,51162.113819587481,49017.156957659892,46872.200095732303,44727.243233804715,42582.286371877126,40437.329509949537,38292.372648021948,36147.41578609436,34002.458924166771,31857.502062239182,29712.545200311593,27567.588338384001,25422.631476456409,23277.674614528816,21132.717752601224,18987.760890673631,16842.804028746035,14697.847166818439,12552.890304890843,10407.933442963247,8262.9765810356512,6118.0197191080561,3973.0628571804627,1828.1059952528676,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,{"$f":"+BR299","v":-5.184119800105691E-11},-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,2016.5516452926522,2016.5524836273889,2016.5524836273889,2016.5516452926522,2080.7546727774888,2144.9568619275879,2144.9568619275879,2144.9568619275897,2144.9568619275915,2144.9568619275915,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275915,2144.9568619275933,2144.9568619275933,2144.9568619275933,2144.9568619275933,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275933,2144.9568619275951,1828.1059952529195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":61309.076750205058},"     End Excess Deferred",{"$f":"+E297-E298","v":61309.076750205058},{"$f":"+F297-F298","v":61309.076750205058},61309.076750205058,61309.076750205058,61309.076750205058,59292.525104912405,57275.972621285015,55259.420137657624,53242.868492364971,51162.113819587481,49017.156957659892,46872.200095732303,44727.243233804715,42582.286371877126,40437.329509949537,38292.372648021948,36147.41578609436,34002.458924166771,31857.502062239182,29712.545200311593,27567.588338384001,25422.631476456409,23277.674614528816,21132.717752601224,18987.760890673631,16842.804028746035,14697.847166818439,12552.890304890843,10407.933442963247,8262.9765810356512,6118.0197191080561,3973.0628571804627,1828.1059952528676,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,{"$f":"+BR297-BR298","v":-5.184119800105691E-11},-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11,-5.184119800105691E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":61309.076750205124},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,2016.5516452926522,2016.5524836273889,2016.5524836273889,2016.5516452926522,2080.7546727774888,2144.9568619275879,2144.9568619275879,2144.9568619275897,2144.9568619275915,2144.9568619275915,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275915,2144.9568619275933,2144.9568619275933,2144.9568619275933,2144.9568619275933,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275933,2144.9568619275951,1828.1059952529195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":424069.032484909},"     Begin Cumulative Difference",{"$f":"+$C303","v":424069.032484909},{"$f":"+E305","v":448859.38614135282},{"$f":"+F305","v":473649.59979779669},498439.80345424055,523229.9971106844,548020.20076712826,550809.53442357213,532098.29808001593,513387.07173645979,494675.83539290365,475964.59904934751,457031.27270579134,437875.8463622352,418720.42001867905,399564.99367512291,380409.56733156677,361254.14098801062,342098.71464445448,322943.28830089833,303787.86195734219,284632.43561378604,265477.0092702299,246321.58292667376,227166.15658311761,208010.73023956147,188855.30389600532,169699.87755244918,150544.45120889304,131389.02486533689,112233.59852178075,93078.172178224602,73922.745834668458,54767.319491112314,35611.893147556169,16456.466804000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":24790.353656443851},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":24790.213656443852},24790.203656443849,24790.193656443855,24790.203656443849,2789.3336564438505,-18711.236343556149,-18711.226343556147,-18711.236343556149,-18711.236343556149,-18933.326343556149,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":448859.38614135282},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":473649.59979779669},498439.80345424055,523229.9971106844,548020.20076712826,550809.53442357213,532098.29808001593,513387.07173645979,494675.83539290365,475964.59904934751,457031.27270579134,437875.8463622352,418720.42001867905,399564.99367512291,380409.56733156677,361254.14098801062,342098.71464445448,322943.28830089833,303787.86195734219,284632.43561378604,265477.0092702299,246321.58292667376,227166.15658311761,208010.73023956147,188855.30389600532,169699.87755244918,150544.45120889304,131389.02486533689,112233.59852178075,93078.172178224602,73922.745834668458,54767.319491112314,35611.893147556169,16456.466804000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":24790.353656443851},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":24790.213656443852},24790.203656443849,24790.193656443855,24790.203656443849,2789.3336564438505,-18711.236343556149,-18711.226343556147,-18711.236343556149,-18711.236343556149,-18933.326343556149,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-19155.426343556148,-16456.466804000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.25345000000000001},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.25345000000000001},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35530795541187804,0.35530795541187804,0.35530795541187798,0.35530795541187798,0.35530795541187793,0.35530795541187798,0.35530795541187793,0.35530795541187793,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187793,0.35530795541187793,0.35530795541187793,0.35530795541187793,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187793,0.35530795541187793,0.35530795541187787,0.35530795541187782,0.35530795541187776,0.35530795541187782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":6283.1151342256944},{"$f":"IF(F303=0,0,F306*$C308)","v":6283.0796512256948},{"$f":"IF(G303=0,0,G306*$C308)","v":6283.0771167256935},6283.0745822256949,6283.0771167256935,706.95661522569389,-4742.3628512743062,-4742.3603167743058,-4742.3628512743062,-4742.3628512743062,-4798.6515617743062,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4854.9428067743056,-4170.8915114738056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":6283.1151342256944},{"$f":"+F306*F307","v":6283.0796512256948},{"$f":"+G306*G307","v":6283.0771167256935},6283.0745822256949,6283.0771167256935,706.95661522569389,-6648.2511284573602,-6648.2475753778053,-6648.2511284573593,-6648.2511284573593,-6727.1614722747818,-6806.0753691717609,-6806.07536917176,-6806.07536917176,-6806.0753691717582,-6806.0753691717582,-6806.0753691717582,-6806.0753691717582,-6806.0753691717582,-6806.07536917176,-6806.07536917176,-6806.07536917176,-6806.07536917176,-6806.0753691717609,-6806.0753691717609,-6806.0753691717609,-6806.0753691717609,-6806.0753691717609,-6806.0753691717609,-6806.07536917176,-6806.07536917176,-6806.0753691717582,-6806.0753691717573,-6806.0753691717564,-5847.1135734326872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":163584.62928105364},"     Begin Cumulative DFIT",{"$f":"+C310","v":163584.62928105364},{"$f":"+E311","v":169867.74441527933},{"$f":"+F311","v":176150.82406650504},182433.90118323074,188716.97576545645,195000.05288218215,195707.00949740785,189058.75836895048,182410.51079357267,175762.2596651153,169114.00853665793,162386.84706438315,155580.77169521138,148774.69632603962,141968.62095686785,135162.54558769608,128356.47021852432,121550.39484935257,114744.31948018081,107938.24411100906,101132.1687418373,94326.093372665549,87520.018003493795,80713.94263432204,73907.867265150286,67101.791895978531,60295.716526806769,53489.641157635007,46683.565788463246,39877.490419291484,33071.415050119722,26265.33968094796,19459.264311776202,12653.188942604444,5847.1135734326872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":169867.74441527933},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":176150.82406650504},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":182433.90118323074},188716.97576545645,195000.05288218215,195707.00949740785,189058.75836895048,182410.51079357267,175762.2596651153,169114.00853665793,162386.84706438315,155580.77169521138,148774.69632603962,141968.62095686785,135162.54558769608,128356.47021852432,121550.39484935257,114744.31948018081,107938.24411100906,101132.1687418373,94326.093372665549,87520.018003493795,80713.94263432204,73907.867265150286,67101.791895978531,60295.716526806769,53489.641157635007,46683.565788463246,39877.490419291484,33071.415050119722,26265.33968094796,19459.264311776202,12653.188942604444,5847.1135734326872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.37844311528284569},{"$f":"IF(G303=0,0,+G310/G303)","v":0.37190113565324384},0.36600989712086496,0.3606769046261985,0.35582639583215669,0.35530795541187804,0.35530795541187804,0.35530795541187798,0.35530795541187798,0.35530795541187793,0.35530795541187798,0.35530795541187793,0.35530795541187793,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187793,0.35530795541187793,0.35530795541187793,0.35530795541187793,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187793,0.35530795541187793,0.35530795541187787,0.35530795541187782,0.35530795541187776,0.35530795541187782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.37844311528284569},{"$f":"IF(F305=0,0,+F311/F305)","v":0.37190113565324384},{"$f":"IF(G305=0,0,+G311/G305)","v":0.36600989712086496},0.3606769046261985,0.35582639583215669,0.35530795541187804,0.35530795541187804,0.35530795541187798,0.35530795541187798,0.35530795541187793,0.35530795541187798,0.35530795541187793,0.35530795541187793,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187787,0.35530795541187793,0.35530795541187793,0.35530795541187793,0.35530795541187793,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187798,0.35530795541187793,0.35530795541187793,0.35530795541187787,0.35530795541187782,0.35530795541187776,0.35530795541187782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":163584.62928105364},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":169867.74441527933},{"$f":"+E314+F309","v":176150.82406650504},{"$f":"+F314+G309","v":182433.90118323074},188716.97576545645,195000.05288218215,195707.00949740785,189058.75836895048,182410.51079357267,175762.2596651153,169114.00853665793,162386.84706438315,155580.77169521138,148774.69632603962,141968.62095686785,135162.54558769608,128356.47021852432,121550.39484935257,114744.31948018081,107938.24411100906,101132.1687418373,94326.093372665549,87520.018003493795,80713.94263432204,73907.867265150286,67101.791895978531,60295.716526806769,53489.641157635007,46683.565788463246,39877.490419291484,33071.415050119722,26265.33968094796,19459.264311776202,12653.188942604444,5847.1135734326872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":107480.29628330019},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":113763.41141752589},{"$f":"IF(F308<>0,+E315+F308,0)","v":120046.49106875158},{"$f":"IF(G308<>0,+F315+G308,0)","v":126329.56818547727},132612.64276770296,138895.71988442866,139602.67649965436,134860.31364838005,130117.95333160574,125375.59048033143,120633.22762905713,115834.57606728282,110979.63326050852,106124.69045373422,101269.74764695992,96414.804840185621,91559.862033411322,86704.919226637023,81849.976419862724,76995.033613088424,72140.090806314125,67285.147999539826,62430.205192765519,57575.262385991213,52720.319579216906,47865.3767724426,43010.433965668293,38155.491158893987,33300.54835211968,28445.605545345374,23590.662738571067,18735.719931796761,13880.777125022454,9025.8343182481476,4170.891511473842,3.637978807091713E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":56104.332997753445},{"$f":"+E318","v":56104.332997753445},{"$f":"+F318","v":56104.332997753445},56104.332997753445,56104.332997753445,56104.332997753445,56104.332997753445,54198.444720570391,52292.557461966891,50386.669184783837,48480.780907600783,46552.270997100306,44601.138434702851,42650.005872305395,40698.87330990794,38747.740747510485,36796.608185113029,34845.475622715574,32894.343060318119,30943.210497920667,28992.077935523212,27040.945373125756,25089.812810728301,23138.680248330846,21187.54768593339,19236.415123535935,17285.28256113848,15334.149998741024,13383.017436343569,11431.884873946114,9480.7523115486583,7529.6197491512039,5578.4871867537513,3627.3546243562996,1676.2220619588488,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,{"$f":"+BR318","v":-3.2741809263825417E-11},-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,1905.888277183054,1905.8872586034995,1905.8882771830531,1905.8882771830531,1928.5099105004756,1951.1325623974553,1951.1325623974544,1951.1325623974544,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974544,1951.1325623974544,1951.1325623974544,1951.1325623974544,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974544,1951.1325623974544,1951.1325623974526,1951.1325623974517,1951.1325623974508,1676.2220619588816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":56104.332997753445},"     End Excess Deferred",{"$f":"+E316-E317","v":56104.332997753445},{"$f":"+F316-F317","v":56104.332997753445},56104.332997753445,56104.332997753445,56104.332997753445,56104.332997753445,54198.444720570391,52292.557461966891,50386.669184783837,48480.780907600783,46552.270997100306,44601.138434702851,42650.005872305395,40698.87330990794,38747.740747510485,36796.608185113029,34845.475622715574,32894.343060318119,30943.210497920667,28992.077935523212,27040.945373125756,25089.812810728301,23138.680248330846,21187.54768593339,19236.415123535935,17285.28256113848,15334.149998741024,13383.017436343569,11431.884873946114,9480.7523115486583,7529.6197491512039,5578.4871867537513,3627.3546243562996,1676.2220619588488,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,{"$f":"+BR316-BR317","v":-3.2741809263825417E-11},-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,-3.2741809263825417E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":56104.332997753459},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,1905.888277183054,1905.8872586034995,1905.8882771830531,1905.8882771830531,1928.5099105004756,1951.1325623974553,1951.1325623974544,1951.1325623974544,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974544,1951.1325623974544,1951.1325623974544,1951.1325623974544,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974544,1951.1325623974544,1951.1325623974526,1951.1325623974517,1951.1325623974508,1676.2220619588816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":26737.492475852625},"     Begin Cumulative Difference",{"$f":"+$C341","v":26737.492475852625},{"$f":"+E343","v":30707.047913689021},{"$f":"+F343","v":34676.543351525419},38646.088789361813,42615.644227198209,46585.139665034607,50554.835102871002,54524.320540707398,58552.035978543798,56524.101416380196,54496.166854216593,52468.232292052991,50440.297729889389,48412.363167725787,46384.428605562185,44356.494043398583,42328.559481234981,40300.624919071379,38272.690356907777,36244.755794744175,34216.821232580573,32188.88667041697,30160.952108253368,28133.017546089766,26105.082983926164,24077.148421762562,22049.21385959896,20021.279297435358,17993.344735271756,15965.410173108152,13937.475610944548,11909.541048780944,9881.6064866173401,7853.6719244537362,5825.7373622901323,3797.8028001265288,1769.8682379629254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":3969.5554378363963},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":3969.4954378363968},3969.5454378363961,3969.5554378363963,3969.4954378363968,3969.6954378363957,3969.4854378363966,4027.7154378363962,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":30707.047913689021},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":34676.543351525419},38646.088789361813,42615.644227198209,46585.139665034607,50554.835102871002,54524.320540707398,58552.035978543798,56524.101416380196,54496.166854216593,52468.232292052991,50440.297729889389,48412.363167725787,46384.428605562185,44356.494043398583,42328.559481234981,40300.624919071379,38272.690356907777,36244.755794744175,34216.821232580573,32188.88667041697,30160.952108253368,28133.017546089766,26105.082983926164,24077.148421762562,22049.21385959896,20021.279297435358,17993.344735271756,15965.410173108152,13937.475610944548,11909.541048780944,9881.6064866173401,7853.6719244537362,5825.7373622901323,3797.8028001265288,1769.8682379629254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":3969.5554378363963},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":3969.4954378363968},3969.5454378363961,3969.5554378363963,3969.4954378363968,3969.6954378363957,3969.4854378363966,4027.7154378363962,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-2027.9345621636035,-1769.8682379629254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.25345000000000001},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.31386412899547272,0.31386412899547267,0.31386412899547261,0.31386412899547261,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.3138641289954725,0.3138641289954725,0.3138641289954725,0.31386412899547245,0.31386412899547245,0.31386412899547239,0.31386412899547239,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547239,0.31386412899547239,0.31386412899547245,0.31386412899547245,0.3138641289954725,0.3138641289954725,0.31386412899547256,0.3138641289954725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":1006.0838257196347},{"$f":"IF(F341=0,0,F344*$C346)","v":1006.0686187196349},{"$f":"IF(G341=0,0,G344*$C346)","v":1006.0812912196346},1006.0838257196347,1006.0686187196349,1006.1193087196345,1006.0660842196347,1020.8244777196346,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-513.98001478036531,-448.57310491170347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":1006.0838257196347},{"$f":"+F344*F345","v":1006.0686187196349},{"$f":"+G344*G345","v":1006.0812912196346},1006.0838257196347,1006.0686187196349,1006.1193087196345,1006.0660842196347,1020.8244777196346,-636.49591501329473,-636.49591501329462,-636.49591501329451,-636.49591501329451,-636.49591501329439,-636.49591501329439,-636.49591501329439,-636.49591501329439,-636.49591501329439,-636.49591501329428,-636.49591501329428,-636.49591501329428,-636.49591501329417,-636.49591501329417,-636.49591501329405,-636.49591501329405,-636.49591501329394,-636.49591501329394,-636.49591501329394,-636.49591501329394,-636.49591501329394,-636.49591501329405,-636.49591501329405,-636.49591501329417,-636.49591501329417,-636.49591501329428,-636.49591501329428,-636.49591501329439,-555.49815294498524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":10313.98772256015},"     Begin Cumulative DFIT",{"$f":"+C348","v":10313.98772256015},{"$f":"+E349","v":11320.071548279786},{"$f":"+F349","v":12326.140166999421},13332.221458219055,14338.305283938691,15344.373902658326,16350.493211377961,17356.559295597595,18377.383773317229,17740.887858303933,17104.391943290637,16467.896028277341,15831.400113264046,15194.904198250752,14558.408283237457,13921.912368224162,13285.416453210868,12648.920538197573,12012.424623184279,11375.928708170984,10739.43279315769,10102.936878144395,9466.4409631311009,8829.9450481178064,8193.4491331045119,7556.9532180912183,6920.4573030779247,6283.9613880646311,5647.4654730513375,5010.9695580380439,4374.4736430247503,3737.9777280114563,3101.4818129981622,2464.9858979848682,1828.4899829715739,1191.9940679582796,555.49815294498524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":11320.071548279786},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":12326.140166999421},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":13332.221458219055},14338.305283938691,15344.373902658326,16350.493211377961,17356.559295597595,18377.383773317229,17740.887858303933,17104.391943290637,16467.896028277341,15831.400113264046,15194.904198250752,14558.408283237457,13921.912368224162,13285.416453210868,12648.920538197573,12012.424623184279,11375.928708170984,10739.43279315769,10102.936878144395,9466.4409631311009,8829.9450481178064,8193.4491331045119,7556.9532180912183,6920.4573030779247,6283.9613880646311,5647.4654730513375,5010.9695580380439,4374.4736430247503,3737.9777280114563,3101.4818129981622,2464.9858979848682,1828.4899829715739,1191.9940679582796,555.49815294498524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38575000000000004},{"$f":"IF(F341=0,0,+F348/F341)","v":0.36864734050951753},{"$f":"IF(G341=0,0,+G348/G341)","v":0.35546046334682302},0.34498242579955574,0.33645637755694607,0.32938344744676912,0.32342095821512074,0.31832692500293214,0.31386412899547272,0.31386412899547267,0.31386412899547261,0.31386412899547261,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.3138641289954725,0.3138641289954725,0.3138641289954725,0.31386412899547245,0.31386412899547245,0.31386412899547239,0.31386412899547239,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547239,0.31386412899547239,0.31386412899547245,0.31386412899547245,0.3138641289954725,0.3138641289954725,0.31386412899547256,0.3138641289954725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.36864734050951753},{"$f":"IF(F343=0,0,+F349/F343)","v":0.35546046334682302},{"$f":"IF(G343=0,0,+G349/G343)","v":0.34498242579955574},0.33645637755694607,0.32938344744676912,0.32342095821512074,0.31832692500293214,0.31386412899547272,0.31386412899547267,0.31386412899547261,0.31386412899547261,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.31386412899547256,0.3138641289954725,0.3138641289954725,0.3138641289954725,0.31386412899547245,0.31386412899547245,0.31386412899547239,0.31386412899547239,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547234,0.31386412899547239,0.31386412899547239,0.31386412899547245,0.31386412899547245,0.3138641289954725,0.3138641289954725,0.31386412899547256,0.3138641289954725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":10313.98772256015},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":11320.071548279786},{"$f":"+E352+F347","v":12326.140166999421},{"$f":"+F352+G347","v":13332.221458219055},14338.305283938691,15344.373902658326,16350.493211377961,17356.559295597595,18377.383773317229,17740.887858303933,17104.391943290637,16467.896028277341,15831.400113264046,15194.904198250752,14558.408283237457,13921.912368224162,13285.416453210868,12648.920538197573,12012.424623184279,11375.928708170984,10739.43279315769,10102.936878144395,9466.4409631311009,8829.9450481178064,8193.4491331045119,7556.9532180912183,6920.4573030779247,6283.9613880646311,5647.4654730513375,5010.9695580380439,4374.4736430247503,3737.9777280114563,3101.4818129981622,2464.9858979848682,1828.4899829715739,1191.9940679582796,555.49815294498524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":6776.617468004848},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":7782.7012937244826},{"$f":"IF(F346<>0,+E353+F346,0)","v":8788.7699124441169},{"$f":"IF(G346<>0,+F353+G346,0)","v":9794.8512036637512},10800.935029383385,11807.00364810302,12813.122956822655,13819.189041042289,14840.013518761923,14326.033503981558,13812.053489201193,13298.073474420828,12784.093459640462,12270.113444860097,11756.133430079732,11242.153415299366,10728.173400519001,10214.193385738636,9700.2133709582704,9186.2333561779051,8672.2533413975398,8158.2733266171745,7644.2933118368092,7130.3132970564438,6616.3332822760785,6102.3532674957132,5588.3732527153479,5074.3932379349826,4560.4132231546173,4046.433208374252,3532.4531935938867,3018.4731788135214,2504.4931640331561,1990.5131492527908,1476.5331344724254,962.55311969206014,448.57310491169483,-8.6401996668428183E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":3537.3702545553024},{"$f":"+E356","v":3537.3702545553024},{"$f":"+F356","v":3537.3702545553024},3537.3702545553024,3537.3702545553024,3537.3702545553024,3537.3702545553024,3537.3702545553024,3537.3702545553024,3414.8543543223732,3292.338454089444,3169.8225538565148,3047.3066536235856,2924.7907533906564,2802.2748531577272,2679.758952924798,2557.2430526918688,2434.7271524589396,2312.2112522260104,2189.6953519930812,2067.179451760152,1944.6635515272233,1822.1476512942945,1699.6317510613658,1577.115850828437,1454.5999505955083,1332.0840503625795,1209.5681501296508,1087.0522498967221,964.53634966379343,842.02044943086469,719.50454919793594,596.98864896500709,474.47274873207823,351.95684849914926,229.44094826622029,106.9250480332912,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,{"$f":"+BR356","v":9.4360075308941305E-12},9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,122.51590023292943,122.51590023292931,122.5159002329292,122.5159002329292,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292897,122.51590023292897,122.51590023292897,122.51590023292886,122.51590023292886,122.51590023292874,122.51590023292874,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292874,122.51590023292874,122.51590023292886,122.51590023292886,122.51590023292897,122.51590023292897,122.51590023292908,106.92504803328177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":3537.3702545553024},"     End Excess Deferred",{"$f":"+E354-E355","v":3537.3702545553024},{"$f":"+F354-F355","v":3537.3702545553024},3537.3702545553024,3537.3702545553024,3537.3702545553024,3537.3702545553024,3537.3702545553024,3537.3702545553024,3414.8543543223732,3292.338454089444,3169.8225538565148,3047.3066536235856,2924.7907533906564,2802.2748531577272,2679.758952924798,2557.2430526918688,2434.7271524589396,2312.2112522260104,2189.6953519930812,2067.179451760152,1944.6635515272233,1822.1476512942945,1699.6317510613658,1577.115850828437,1454.5999505955083,1332.0840503625795,1209.5681501296508,1087.0522498967221,964.53634966379343,842.02044943086469,719.50454919793594,596.98864896500709,474.47274873207823,351.95684849914926,229.44094826622029,106.9250480332912,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,{"$f":"+BR354-BR355","v":9.4360075308941305E-12},9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12,9.4360075308941305E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":3537.3702545552919},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,122.51590023292943,122.51590023292931,122.5159002329292,122.5159002329292,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292897,122.51590023292897,122.51590023292897,122.51590023292886,122.51590023292886,122.51590023292874,122.51590023292874,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292874,122.51590023292874,122.51590023292886,122.51590023292886,122.51590023292897,122.51590023292897,122.51590023292908,106.92504803328177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":498328.87213554594},"     Begin Cumulative Difference",{"$f":"+$C360","v":498328.87213554594},{"$f":"+E362","v":485173.25992877252},{"$f":"+F362","v":472017.64772199909},458862.03551522567,445706.42330845224,432550.81110167882,419395.19889490539,406239.58668813197,393083.97448135854,379928.36227458512,366772.75006781169,353617.13786103827,340461.52565426484,327305.91344749142,314150.30124071799,300994.68903394457,287839.07682717114,274683.46462039772,261527.85241362429,248372.24020685087,235216.62800007744,222061.01579330402,208905.40358653059,195749.79137975717,182594.17917298374,169438.56696621032,156282.95475943689,143127.34255266347,129971.73034589004,116816.11813911662,103660.50593234319,90504.893725569767,77349.281518796342,64193.669312022925,51038.057105249507,37882.444898476089,24726.832691702672,11571.220484929252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-13155.61220677342},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-13155.61220677342},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-13155.61220677342},-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":485173.25992877252},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":472017.64772199909},458862.03551522567,445706.42330845224,432550.81110167882,419395.19889490539,406239.58668813197,393083.97448135854,379928.36227458512,366772.75006781169,353617.13786103827,340461.52565426484,327305.91344749142,314150.30124071799,300994.68903394457,287839.07682717114,274683.46462039772,261527.85241362429,248372.24020685087,235216.62800007744,222061.01579330402,208905.40358653059,195749.79137975717,182594.17917298374,169438.56696621032,156282.95475943689,143127.34255266347,129971.73034589004,116816.11813911662,103660.50593234319,90504.893725569767,77349.281518796342,64193.669312022925,51038.057105249507,37882.444898476089,24726.832691702672,11571.220484929252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-13155.61220677342},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-13155.61220677342},-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-13155.61220677342,-11571.220484929252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000031,0.38575000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-3334.2899138067232},{"$f":"IF(F360=0,0,F363*$C365)","v":-3334.2899138067232},{"$f":"IF(G360=0,0,G363*$C365)","v":-3334.2899138067232},-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-3334.2899138067232,-2932.725831905319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-5074.7774087628468},{"$f":"+F363*F364","v":-5074.7774087628468},{"$f":"+G363*G364","v":-5074.7774087628468},-5074.7774087628468,-5074.7774087628477,-5074.7774087628477,-5074.7774087628486,-5074.7774087628495,-5074.7774087628486,-5074.7774087628495,-5074.7774087628504,-5074.7774087628495,-5074.7774087628486,-5074.7774087628486,-5074.7774087628486,-5074.7774087628486,-5074.7774087628495,-5074.7774087628495,-5074.7774087628495,-5074.7774087628495,-5074.7774087628495,-5074.7774087628495,-5074.7774087628495,-5074.7774087628504,-5074.7774087628504,-5074.7774087628504,-5074.7774087628504,-5074.7774087628504,-5074.7774087628504,-5074.7774087628513,-5074.7774087628513,-5074.7774087628522,-5074.7774087628532,-5074.7774087628522,-5074.7774087628522,-5074.7774087628513,-5074.7774087628504,-4463.5983020614631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":192230.36242628683},"     Begin Cumulative DFIT",{"$f":"+C367","v":192230.36242628683},{"$f":"+E368","v":187155.58501752399},{"$f":"+F368","v":182080.80760876116},177006.03019999832,171931.25279123549,166856.47538247265,161781.69797370982,156706.92056494698,151632.14315618412,146557.36574742128,141482.58833865845,136407.81092989558,131333.03352113272,126258.25611236987,121183.47870360702,116108.70129484417,111033.92388608132,105959.14647731847,100884.36906855562,95809.591659792772,90734.814251029922,85660.036842267073,80585.259433504223,75510.482024741374,70435.704615978524,65360.927207215675,60286.149798452825,55211.372389689976,50136.594980927126,45061.817572164276,39987.040163401427,34912.262754638577,29837.485345875724,24762.707937112871,19687.930528350018,14613.153119587165,9538.3757108243135,4463.5983020614631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":187155.58501752399},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":182080.80760876116},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":177006.03019999832},171931.25279123549,166856.47538247265,161781.69797370982,156706.92056494698,151632.14315618412,146557.36574742128,141482.58833865845,136407.81092989558,131333.03352113272,126258.25611236987,121183.47870360702,116108.70129484417,111033.92388608132,105959.14647731847,100884.36906855562,95809.591659792772,90734.814251029922,85660.036842267073,80585.259433504223,75510.482024741374,70435.704615978524,65360.927207215675,60286.149798452825,55211.372389689976,50136.594980927126,45061.817572164276,39987.040163401427,34912.262754638577,29837.485345875724,24762.707937112871,19687.930528350018,14613.153119587165,9538.3757108243135,4463.5983020614631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000031,0.38575000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38575000000000004},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000031,0.38575000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":192230.36242628683},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":187155.58501752399},{"$f":"+E371+F366","v":182080.80760876116},{"$f":"+F371+G366","v":177006.03019999832},171931.25279123549,166856.47538247265,161781.69797370982,156706.92056494698,151632.14315618412,146557.36574742128,141482.58833865845,136407.81092989558,131333.03352113272,126258.25611236987,121183.47870360702,116108.70129484417,111033.92388608132,105959.14647731847,100884.36906855562,95809.591659792772,90734.814251029922,85660.036842267073,80585.259433504223,75510.482024741374,70435.704615978524,65360.927207215675,60286.149798452825,55211.372389689976,50136.594980927126,45061.817572164276,39987.040163401427,34912.262754638577,29837.485345875724,24762.707937112871,19687.930528350018,14613.153119587165,9538.3757108243135,4463.5983020614631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":126301.45264275413},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":122967.1627289474},{"$f":"IF(F365<>0,+E372+F365,0)","v":119632.87281514067},{"$f":"IF(G365<>0,+F372+G365,0)","v":116298.58290133394},112964.29298752721,109630.00307372048,106295.71315991375,102961.42324610702,99627.133332300291,96292.843418493561,92958.553504686832,89624.263590880102,86289.973677073373,82955.683763266643,79621.393849459913,76287.103935653184,72952.814021846454,69618.524108039725,66284.234194232995,62949.944280426273,59615.65436661955,56281.364452812828,52947.074539006106,49612.784625199383,46278.494711392661,42944.204797585939,39609.914883779216,36275.624969972494,32941.335056165772,29607.045142359049,26272.755228552327,22938.465314745605,19604.175400938882,16269.88548713216,12935.595573325438,9601.3056595187154,6267.0157457119922,2932.7258319052689,-5.0022208597511053E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":65928.909783532697},{"$f":"+E375","v":64188.422288576578},{"$f":"+F375","v":62447.934793620458},60707.447298664338,58966.959803708218,57226.472308752091,55485.984813795963,53745.497318839836,52005.009823883709,50264.522328927582,48524.034833971455,46783.547339015327,45043.0598440592,43302.572349103073,41562.084854146946,39821.597359190819,38081.109864234691,36340.622369278564,34600.134874322437,32859.64737936631,31119.159884410183,29378.672389454056,27638.184894497928,25897.697399541801,24157.209904585674,22416.722409629547,20676.23491467342,18935.747419717292,17195.259924761165,15454.772429805038,13714.284934848911,11973.797439892784,10233.309944936655,8492.8224499805256,6752.3349550243965,5011.8474600682675,3271.3599651121394,1530.8724701560122,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,{"$f":"+BR375","v":-1.3187673175707459E-10},-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":1740.4874949561236},{"$f":"+F365-F366","v":1740.4874949561236},1740.4874949561236,1740.4874949561236,1740.4874949561245,1740.4874949561245,1740.4874949561254,1740.4874949561263,1740.4874949561254,1740.4874949561263,1740.4874949561272,1740.4874949561263,1740.4874949561254,1740.4874949561254,1740.4874949561254,1740.4874949561254,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561281,1740.4874949561281,1740.487494956129,1740.4874949561299,1740.487494956129,1740.487494956129,1740.4874949561281,1740.4874949561272,1530.8724701561441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":65928.909783532697},"     End Excess Deferred",{"$f":"+E373-E374","v":64188.422288576578},{"$f":"+F373-F374","v":62447.934793620458},60707.447298664338,58966.959803708218,57226.472308752091,55485.984813795963,53745.497318839836,52005.009823883709,50264.522328927582,48524.034833971455,46783.547339015327,45043.0598440592,43302.572349103073,41562.084854146946,39821.597359190819,38081.109864234691,36340.622369278564,34600.134874322437,32859.64737936631,31119.159884410183,29378.672389454056,27638.184894497928,25897.697399541801,24157.209904585674,22416.722409629547,20676.23491467342,18935.747419717292,17195.259924761165,15454.772429805038,13714.284934848911,11973.797439892784,10233.309944936655,8492.8224499805256,6752.3349550243965,5011.8474600682675,3271.3599651121394,1530.8724701560122,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,{"$f":"+BR373-BR374","v":-1.3187673175707459E-10},-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":65928.909783532814},{"$f":"+E365-E366","v":1740.4874949561236},{"$f":"+F365-F366","v":1740.4874949561236},{"$f":"+G365-G366","v":1740.4874949561236},1740.4874949561236,1740.4874949561245,1740.4874949561245,1740.4874949561254,1740.4874949561263,1740.4874949561254,1740.4874949561263,1740.4874949561272,1740.4874949561263,1740.4874949561254,1740.4874949561254,1740.4874949561254,1740.4874949561254,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561281,1740.4874949561281,1740.487494956129,1740.4874949561299,1740.487494956129,1740.487494956129,1740.4874949561281,1740.4874949561272,1530.8724701561441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":167985.80974952702},"     Begin Cumulative Difference",{"$f":"+$C379","v":167985.80974952702},{"$f":"+E381","v":173192.35585911421},{"$f":"+F381","v":177315.89196870141},180950.67807828862,184585.48418787582,188220.250297463,191855.01640705019,195489.81251663738,199124.56862622459,202759.34473581178,206394.06084539898,210028.81695498619,213663.5430645734,217298.35917416061,220933.05528374779,221895.65139333499,212605.98750292219,203316.32361250938,194026.65972209658,184736.99583168377,175447.33194127097,166157.66805085816,156868.00416044536,147578.34027003255,138288.67637961975,128999.01248920694,119709.34859879414,110419.68470838133,101130.02081796853,91840.356927555724,82550.693037142919,73261.029146730114,63971.365256317309,54681.701365904504,45392.037475491699,36102.373585078894,26812.709694666089,17523.045804253285,8233.3819138404797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":5206.5461095871942},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":4123.536109587194},3634.7861095871958,3634.8061095871963,3634.7661095871954,3634.7661095871954,3634.796109587196,3634.7561095871952,3634.7761095871956,3634.7161095871961,3634.7561095871952,3634.7261095871963,3634.8161095871947,3634.6961095871957,962.59610958719531,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":173192.35585911421},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":177315.89196870141},180950.67807828862,184585.48418787582,188220.250297463,191855.01640705019,195489.81251663738,199124.56862622459,202759.34473581178,206394.06084539898,210028.81695498619,213663.5430645734,217298.35917416061,220933.05528374779,221895.65139333499,212605.98750292219,203316.32361250938,194026.65972209658,184736.99583168377,175447.33194127097,166157.66805085816,156868.00416044536,147578.34027003255,138288.67637961975,128999.01248920694,119709.34859879414,110419.68470838133,101130.02081796853,91840.356927555724,82550.693037142919,73261.029146730114,63971.365256317309,54681.701365904504,45392.037475491699,36102.373585078894,26812.709694666089,17523.045804253285,8233.3819138404797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":5206.5461095871942},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":4123.536109587194},3634.7861095871958,3634.8061095871963,3634.7661095871954,3634.7661095871954,3634.796109587196,3634.7561095871952,3634.7761095871956,3634.7161095871961,3634.7561095871952,3634.7261095871963,3634.8161095871947,3634.6961095871957,962.59610958719531,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-9289.6638904128049,-8233.3819138404797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35360754022356633,0.35360754022356633,0.35360754022356633,0.35360754022356633,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356622,0.35360754022356622,0.35360754022356622,0.35360754022356616,0.35360754022356622,0.35360754022356616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":1319.5991114748745},{"$f":"IF(F379=0,0,F382*$C384)","v":1045.1102269748744},{"$f":"IF(G379=0,0,G382*$C384)","v":921.2365394748748},921.24160847487497,921.23147047487475,921.23147047487475,921.23907397487483,921.22893597487462,921.23400497487478,921.21879797487486,921.22893597487462,921.221332474875,921.24414297487453,921.21372897487481,243.96998397487465,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2354.4653130251254,-2086.7506460628697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":1319.5991114748745},{"$f":"+F382*F383","v":1045.1102269748744},{"$f":"+G382*G383","v":921.2365394748748},921.24160847487497,921.23147047487475,921.23147047487475,921.23907397487483,921.22893597487462,921.23400497487478,921.21879797487486,921.22893597487462,921.221332474875,921.24414297487453,921.21372897487481,243.96998397487465,-3284.8951977925576,-3284.8951977925576,-3284.8951977925576,-3284.8951977925576,-3284.8951977925572,-3284.8951977925572,-3284.8951977925567,-3284.8951977925572,-3284.8951977925572,-3284.8951977925572,-3284.8951977925567,-3284.8951977925572,-3284.8951977925572,-3284.8951977925572,-3284.8951977925572,-3284.8951977925572,-3284.8951977925572,-3284.8951977925567,-3284.8951977925567,-3284.8951977925567,-3284.8951977925567,-3284.8951977925562,-3284.8951977925567,-2911.3859262743294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":64800.526110880048},"     Begin Cumulative DFIT",{"$f":"+C386","v":64800.526110880048},{"$f":"+E387","v":66120.125222354924},{"$f":"+F387","v":67165.235449329804},68086.471988804682,69007.713597279551,69928.945067754423,70850.176538229294,71771.415612204175,72692.644548179043,73613.878553153918,74535.097351128788,75456.326287103657,76377.54761957853,77298.791762553403,78220.005491528282,78463.975475503161,75179.0802777106,71894.185079918039,68609.289882125478,65324.394684332918,62039.499486540357,58754.604288747796,55469.709090955243,52184.813893162689,48899.918695370128,45615.023497577567,42330.128299785014,39045.23310199246,35760.3379041999,32475.442706407342,29190.547508614785,25905.652310822228,22620.757113029671,19335.861915237114,16050.966717444557,12766.071519652,9481.1763218594424,6196.2811240668862,2911.3859262743294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":66120.125222354924},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":67165.235449329804},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":68086.471988804682},69007.713597279551,69928.945067754423,70850.176538229294,71771.415612204175,72692.644548179043,73613.878553153918,74535.097351128788,75456.326287103657,76377.54761957853,77298.791762553403,78220.005491528282,78463.975475503161,75179.0802777106,71894.185079918039,68609.289882125478,65324.394684332918,62039.499486540357,58754.604288747796,55469.709090955243,52184.813893162689,48899.918695370128,45615.023497577567,42330.128299785014,39045.23310199246,35760.3379041999,32475.442706407342,29190.547508614785,25905.652310822228,22620.757113029671,19335.861915237114,16050.966717444557,12766.071519652,9481.1763218594424,6196.2811240668862,2911.3859262743294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38177276874818472},{"$f":"IF(G379=0,0,+G386/G379)","v":0.3787885829273856},0.37627088614360954,0.37385233135148233,0.37152721323682664,0.36929019561265808,0.36713634684209434,0.36506115267287748,0.36306034944564547,0.36113004921667713,0.35926653961620708,0.35746644712568354,0.3557265322035858,0.35404392245003402,0.35360754022356633,0.35360754022356633,0.35360754022356633,0.35360754022356633,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356622,0.35360754022356622,0.35360754022356622,0.35360754022356616,0.35360754022356622,0.35360754022356616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38177276874818472},{"$f":"IF(F381=0,0,+F387/F381)","v":0.3787885829273856},{"$f":"IF(G381=0,0,+G387/G381)","v":0.37627088614360954},0.37385233135148233,0.37152721323682664,0.36929019561265808,0.36713634684209434,0.36506115267287748,0.36306034944564547,0.36113004921667713,0.35926653961620708,0.35746644712568354,0.3557265322035858,0.35404392245003402,0.35360754022356633,0.35360754022356633,0.35360754022356633,0.35360754022356633,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356627,0.35360754022356622,0.35360754022356622,0.35360754022356622,0.35360754022356622,0.35360754022356616,0.35360754022356622,0.35360754022356616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":64800.526110880048},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":66120.125222354924},{"$f":"+E390+F385","v":67165.235449329804},{"$f":"+F390+G385","v":68086.471988804682},69007.713597279551,69928.945067754423,70850.176538229294,71771.415612204175,72692.644548179043,73613.878553153918,74535.097351128788,75456.326287103657,76377.54761957853,77298.791762553403,78220.005491528282,78463.975475503161,75179.0802777106,71894.185079918039,68609.289882125478,65324.394684332918,62039.499486540357,58754.604288747796,55469.709090955243,52184.813893162689,48899.918695370128,45615.023497577567,42330.128299785014,39045.23310199246,35760.3379041999,32475.442706407342,29190.547508614785,25905.652310822228,22620.757113029671,19335.861915237114,16050.966717444557,12766.071519652,9481.1763218594424,6196.2811240668862,2911.3859262743294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":42576.003481017622},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":43895.602592492498},{"$f":"IF(F384<>0,+E391+F384,0)","v":44940.712819467371},{"$f":"IF(G384<>0,+F391+G384,0)","v":45861.949358942249},46783.190967417126,47704.422437891997,48625.653908366869,49546.892982341742,50468.121918316618,51389.355923291492,52310.57472126637,53231.803657241246,54153.024989716119,55074.269132690992,55995.482861665863,56239.452845640735,53884.987532615611,51530.522219590486,49176.056906565362,46821.591593540237,44467.126280515113,42112.660967489988,39758.195654464864,37403.730341439739,35049.265028414615,32694.79971538949,30340.334402364366,27985.869089339241,25631.403776314117,23276.938463288992,20922.473150263868,18568.007837238743,16213.542524213619,13859.077211188494,11504.61189816337,9150.1465851382454,6795.68127211312,4441.2159590879946,2086.7506460628692,-4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":22224.522629862426},{"$f":"+E394","v":22224.522629862426},{"$f":"+F394","v":22224.522629862426},22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,21294.092745094993,20363.66286032756,19433.232975560128,18502.803090792695,17572.373206025262,16641.94332125783,15711.513436490399,14781.083551722968,13850.653666955535,12920.223782188103,11989.793897420672,11059.364012653241,10128.934127885808,9198.5042431183756,8268.0743583509429,7337.6444735835112,6407.2145888160794,5476.7847040486486,4546.3548192812177,3615.9249345137864,2685.4950497463551,1755.0651649789243,824.63528021149295,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,{"$f":"+BR394","v":3.3196556614711881E-11},3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,930.42988476743221,930.42988476743221,930.42988476743221,930.42988476743221,930.42988476743176,930.42988476743176,930.4298847674313,930.42988476743176,930.42988476743176,930.42988476743176,930.4298847674313,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.4298847674313,930.4298847674313,930.4298847674313,930.4298847674313,930.42988476743085,930.4298847674313,824.63528021145976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":22224.522629862426},"     End Excess Deferred",{"$f":"+E392-E393","v":22224.522629862426},{"$f":"+F392-F393","v":22224.522629862426},22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,22224.522629862426,21294.092745094993,20363.66286032756,19433.232975560128,18502.803090792695,17572.373206025262,16641.94332125783,15711.513436490399,14781.083551722968,13850.653666955535,12920.223782188103,11989.793897420672,11059.364012653241,10128.934127885808,9198.5042431183756,8268.0743583509429,7337.6444735835112,6407.2145888160794,5476.7847040486486,4546.3548192812177,3615.9249345137864,2685.4950497463551,1755.0651649789243,824.63528021149295,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,{"$f":"+BR392-BR393","v":3.3196556614711881E-11},3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11,3.3196556614711881E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":22224.522629862397},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,930.42988476743221,930.42988476743221,930.42988476743221,930.42988476743221,930.42988476743176,930.42988476743176,930.4298847674313,930.42988476743176,930.42988476743176,930.42988476743176,930.4298847674313,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.4298847674313,930.4298847674313,930.4298847674313,930.4298847674313,930.42988476743085,930.4298847674313,824.63528021145976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":138569.80830946908},"     Begin Cumulative Difference",{"$f":"+$C398","v":138569.80830946908},{"$f":"+E400","v":143905.96785118783},{"$f":"+F400","v":148249.70739290657},151705.9769346253,154907.30647634403,158108.65601806279,161309.96555978153,164511.30510150027,167712.62464321902,170913.94418493778,174115.28372665652,177316.54326837527,180518.00281009401,183719.24235181275,186920.55189353149,190121.82143525023,188662.21097696896,180766.1505186877,172870.09006040645,164974.0296021252,157077.96914384395,149181.9086855627,141285.84822728144,133389.78776900019,125493.72731071894,117597.66685243769,109701.60639415644,101805.54593587518,93909.485477593931,86013.425019312679,78117.364561031427,70221.304102750175,62325.243644468916,54429.183186187656,46533.122727906397,38637.062269625138,30741.001811343878,22844.941353062619,14948.88089478136,7052.8204365001002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":5336.15954171874},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":4343.7395417187417},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":3456.2695417187406},3201.3295417187401,3201.3495417187405,3201.3095417187396,3201.3395417187403,3201.3195417187399,3201.3195417187399,3201.3395417187403,3201.2595417187404,3201.4595417187393,3201.2395417187399,3201.3095417187396,3201.2695417187406,-1459.6104582812595,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":143905.96785118783},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":148249.70739290657},151705.9769346253,154907.30647634403,158108.65601806279,161309.96555978153,164511.30510150027,167712.62464321902,170913.94418493778,174115.28372665652,177316.54326837527,180518.00281009401,183719.24235181275,186920.55189353149,190121.82143525023,188662.21097696896,180766.1505186877,172870.09006040645,164974.0296021252,157077.96914384395,149181.9086855627,141285.84822728144,133389.78776900019,125493.72731071894,117597.66685243769,109701.60639415644,101805.54593587518,93909.485477593931,86013.425019312679,78117.364561031427,70221.304102750175,62325.243644468916,54429.183186187656,46533.122727906397,38637.062269625138,30741.001811343878,22844.941353062619,14948.88089478136,7052.8204365001002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":5336.15954171874},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":4343.7395417187417},3456.2695417187406,3201.3295417187401,3201.3495417187405,3201.3095417187396,3201.3395417187403,3201.3195417187399,3201.3195417187399,3201.3395417187403,3201.2595417187404,3201.4595417187393,3201.2395417187399,3201.3095417187396,3201.2695417187406,-1459.6104582812595,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7896.0604582812593,-7052.8204365001002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34987652011718878,0.34987652011718884,0.34987652011718878,0.34987652011718878,0.34987652011718873,0.34987652011718873,0.34987652011718867,0.34987652011718862,0.34987652011718862,0.34987652011718867,0.34987652011718862,0.34987652011718856,0.34987652011718856,0.34987652011718856,0.34987652011718851,0.34987652011718851,0.34987652011718845,0.34987652011718839,0.34987652011718845,0.34987652011718845,0.34987652011718851,0.34987652011718845,0.34987652011718851,0.34987652011718851,0.34987652011718851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":1352.4496358486147},{"$f":"IF(F398=0,0,F401*$C403)","v":1100.9207868486151},{"$f":"IF(G398=0,0,G401*$C403)","v":875.99151534861483},811.37697234861469,811.38204134861485,811.37190334861464,811.37950684861471,811.37443784861466,811.37443784861466,811.37950684861471,811.35923084861474,811.40992084861455,811.35416184861469,811.37190334861464,811.36176534861488,-369.93827065138527,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-2001.2565231513852,-1787.5373396309506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":1352.4496358486147},{"$f":"+F401*F402","v":1100.9207868486151},{"$f":"+G401*G402","v":875.99151534861483},811.37697234861469,811.38204134861485,811.37190334861464,811.37950684861471,811.37443784861466,811.37443784861466,811.37950684861471,811.35923084861474,811.40992084861455,811.35416184861469,811.37190334861464,811.36176534861488,-510.68342787010226,-2762.6461557783823,-2762.6461557783819,-2762.6461557783819,-2762.6461557783814,-2762.6461557783814,-2762.6461557783809,-2762.6461557783805,-2762.6461557783805,-2762.6461557783809,-2762.6461557783805,-2762.64615577838,-2762.64615577838,-2762.64615577838,-2762.6461557783796,-2762.6461557783796,-2762.6461557783791,-2762.6461557783787,-2762.6461557783791,-2762.6461557783791,-2762.6461557783796,-2762.6461557783791,-2762.6461557783796,-2762.6461557783796,-2467.6162713340455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":53453.303555377694},"     Begin Cumulative DFIT",{"$f":"+C405","v":53453.303555377694},{"$f":"+E406","v":54805.753191226308},{"$f":"+F406","v":55906.673978074919},56782.665493423534,57594.042465772145,58405.424507120762,59216.796410469375,60028.175917317989,60839.550355166604,61650.92479301522,62462.304299863834,63273.663530712445,64085.07345156106,64896.427613409673,65707.799516758285,66519.161282106899,66008.4778542368,63245.831698458416,60483.185542680032,57720.539386901648,54957.893231123264,52195.24707534488,49432.600919566496,46669.954763788119,43907.308608009742,41144.662452231358,38382.016296452974,35619.370140674597,32856.72398489622,30094.077829117839,27331.431673339459,24568.785517561078,21806.139361782698,19043.493206004321,16280.847050225942,13518.200894447564,10755.554738669183,7992.9085828908046,5230.262427112425,2467.6162713340455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":54805.753191226308},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":55906.673978074919},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":56782.665493423534},57594.042465772145,58405.424507120762,59216.796410469375,60028.175917317989,60839.550355166604,61650.92479301522,62462.304299863834,63273.663530712445,64085.07345156106,64896.427613409673,65707.799516758285,66519.161282106899,66008.4778542368,63245.831698458416,60483.185542680032,57720.539386901648,54957.893231123264,52195.24707534488,49432.600919566496,46669.954763788119,43907.308608009742,41144.662452231358,38382.016296452974,35619.370140674597,32856.72398489622,30094.077829117839,27331.431673339459,24568.785517561078,21806.139361782698,19043.493206004321,16280.847050225942,13518.200894447564,10755.554738669183,7992.9085828908046,5230.262427112425,2467.6162713340455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38084419992852941},{"$f":"IF(G398=0,0,+G405/G398)","v":0.3771115300073094},0.37429418827639799,0.37179681046592439,0.36940055009036543,0.36709943000095435,0.36488784694937393,0.36276070739810268,0.36071325301758711,0.358741076388925,0.35684015921145817,0.3550065503382448,0.35323696517938175,0.35152795586750107,0.34987652011718878,0.34987652011718884,0.34987652011718878,0.34987652011718878,0.34987652011718873,0.34987652011718873,0.34987652011718867,0.34987652011718862,0.34987652011718862,0.34987652011718867,0.34987652011718862,0.34987652011718856,0.34987652011718856,0.34987652011718856,0.34987652011718851,0.34987652011718851,0.34987652011718845,0.34987652011718839,0.34987652011718845,0.34987652011718845,0.34987652011718851,0.34987652011718845,0.34987652011718851,0.34987652011718851,0.34987652011718851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38084419992852941},{"$f":"IF(F400=0,0,+F406/F400)","v":0.3771115300073094},{"$f":"IF(G400=0,0,+G406/G400)","v":0.37429418827639799},0.37179681046592439,0.36940055009036543,0.36709943000095435,0.36488784694937393,0.36276070739810268,0.36071325301758711,0.358741076388925,0.35684015921145817,0.3550065503382448,0.35323696517938175,0.35152795586750107,0.34987652011718878,0.34987652011718884,0.34987652011718878,0.34987652011718878,0.34987652011718873,0.34987652011718873,0.34987652011718867,0.34987652011718862,0.34987652011718862,0.34987652011718867,0.34987652011718862,0.34987652011718856,0.34987652011718856,0.34987652011718856,0.34987652011718851,0.34987652011718851,0.34987652011718845,0.34987652011718839,0.34987652011718845,0.34987652011718845,0.34987652011718851,0.34987652011718845,0.34987652011718851,0.34987652011718851,0.34987652011718851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":53453.303555377694},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":54805.753191226308},{"$f":"+E409+F404","v":55906.673978074919},{"$f":"+F409+G404","v":56782.665493423534},57594.042465772145,58405.424507120762,59216.796410469375,60028.175917317989,60839.550355166604,61650.92479301522,62462.304299863834,63273.663530712445,64085.07345156106,64896.427613409673,65707.799516758285,66519.161282106899,66008.4778542368,63245.831698458416,60483.185542680032,57720.539386901648,54957.893231123264,52195.24707534488,49432.600919566496,46669.954763788119,43907.308608009742,41144.662452231358,38382.016296452974,35619.370140674597,32856.72398489622,30094.077829117839,27331.431673339459,24568.785517561078,21806.139361782698,19043.493206004321,16280.847050225942,13518.200894447564,10755.554738669183,7992.9085828908046,5230.262427112425,2467.6162713340455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":35120.517916034936},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":36472.96755188355},{"$f":"IF(F403<>0,+E410+F403,0)","v":37573.888338732162},{"$f":"IF(G403<>0,+F410+G403,0)","v":38449.879854080777},39261.256826429388,40072.638867778005,40884.010771126617,41695.390277975232,42506.764715823847,43318.139153672462,44129.518660521077,44940.877891369688,45752.287812218303,46563.641974066915,47375.013877415528,48186.375642764142,47816.437372112756,45815.180848961369,43813.924325809981,41812.667802658594,39811.411279507207,37810.15475635582,35808.898233204432,33807.641710053045,31806.385186901662,29805.128663750278,27803.872140598894,25802.615617447511,23801.359094296127,21800.102571144744,19798.84604799336,17797.589524841977,15796.333001690591,13795.076478539206,11793.81995538782,9792.5634322364349,7791.3069090850495,5790.0503859336641,3788.7938627822787,1787.5373396308935,-5.7070792536251247E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":18332.785639342757},{"$f":"+E413","v":18332.785639342757},{"$f":"+F413","v":18332.785639342757},18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18192.040482124041,17430.650849497044,16669.261216870047,15907.87158424305,15146.481951616053,14385.092318989056,13623.702686362061,12862.313053735066,12100.923421108071,11339.533788481076,10578.144155854081,9816.7545232270859,9055.3648906000908,8293.9752579730957,7532.5856253461016,6771.1959927191074,6009.8063600921132,5248.4167274651199,4487.0270948381258,3725.6374622111316,2964.2478295841374,2202.8581969571433,1441.4685643301489,680.07893170315447,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,{"$f":"+BR413","v":5.95719029661268E-11},5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,140.745157218717,761.38963262699713,761.38963262699667,761.38963262699667,761.38963262699622,761.38963262699622,761.38963262699576,761.38963262699531,761.38963262699531,761.38963262699576,761.38963262699531,761.38963262699485,761.38963262699485,761.38963262699485,761.3896326269944,761.3896326269944,761.38963262699394,761.38963262699349,761.38963262699394,761.38963262699394,761.3896326269944,761.38963262699394,761.3896326269944,761.3896326269944,680.0789317030949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":18332.785639342757},"     End Excess Deferred",{"$f":"+E411-E412","v":18332.785639342757},{"$f":"+F411-F412","v":18332.785639342757},18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18332.785639342757,18192.040482124041,17430.650849497044,16669.261216870047,15907.87158424305,15146.481951616053,14385.092318989056,13623.702686362061,12862.313053735066,12100.923421108071,11339.533788481076,10578.144155854081,9816.7545232270859,9055.3648906000908,8293.9752579730957,7532.5856253461016,6771.1959927191074,6009.8063600921132,5248.4167274651199,4487.0270948381258,3725.6374622111316,2964.2478295841374,2202.8581969571433,1441.4685643301489,680.07893170315447,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,{"$f":"+BR411-BR412","v":5.95719029661268E-11},5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11,5.95719029661268E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":18332.785639342696},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,140.745157218717,761.38963262699713,761.38963262699667,761.38963262699667,761.38963262699622,761.38963262699622,761.38963262699576,761.38963262699531,761.38963262699531,761.38963262699576,761.38963262699531,761.38963262699485,761.38963262699485,761.38963262699485,761.3896326269944,761.3896326269944,761.38963262699394,761.38963262699349,761.38963262699394,761.38963262699394,761.3896326269944,761.38963262699394,761.3896326269944,761.3896326269944,680.0789317030949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":87745.017336834862},"     Begin Cumulative Difference",{"$f":"+$C417","v":87745.017336834862},{"$f":"+E419","v":92627.832034974359},{"$f":"+F419","v":96728.596733113853},100105.92143125334,102824.10612939284,105329.35082753233,107834.54552567183,110339.75022381132,112844.92492195082,115350.13962009031,117855.2943182298,120360.4990163693,122865.68371450879,125370.83841264829,127876.01311078778,130381.14780892729,132886.33250706678,132518.13720520627,126973.45190334576,121428.76660148526,115884.08129962476,110339.39599776425,104794.71069590375,99250.025394043245,93705.340092182742,88160.654790322238,82615.969488461735,77071.284186601231,71526.598884740728,65981.913582880225,60437.228281019721,54892.542979159218,49347.857677298714,43803.172375438211,38258.487073577708,32713.801771717204,27169.116469856701,21624.431167996197,16079.745866135694,10535.060564275191,4990.3752624146873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":4882.8146981394966},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":4100.7646981394955},3377.3246981394968,2718.1846981394956,2505.2446981394969,2505.1946981394958,2505.204698139496,2505.1746981394954,2505.2146981394962,2505.1546981394968,2505.204698139496,2505.1846981394956,2505.1546981394968,2505.1746981394954,2505.1346981394963,2505.1846981394956,-368.1953018605036,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":92627.832034974359},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":96728.596733113853},100105.92143125334,102824.10612939284,105329.35082753233,107834.54552567183,110339.75022381132,112844.92492195082,115350.13962009031,117855.2943182298,120360.4990163693,122865.68371450879,125370.83841264829,127876.01311078778,130381.14780892729,132886.33250706678,132518.13720520627,126973.45190334576,121428.76660148526,115884.08129962476,110339.39599776425,104794.71069590375,99250.025394043245,93705.340092182742,88160.654790322238,82615.969488461735,77071.284186601231,71526.598884740728,65981.913582880225,60437.228281019721,54892.542979159218,49347.857677298714,43803.172375438211,38258.487073577708,32713.801771717204,27169.116469856701,21624.431167996197,16079.745866135694,10535.060564275191,4990.3752624146873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":4882.8146981394966},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":4100.7646981394955},3377.3246981394968,2718.1846981394956,2505.2446981394969,2505.1946981394958,2505.204698139496,2505.1746981394954,2505.2146981394962,2505.1546981394968,2505.204698139496,2505.1846981394956,2505.1546981394968,2505.1746981394954,2505.1346981394963,2505.1846981394956,-368.1953018605036,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-5544.6853018605034,-4990.3752624146873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34080786122358292,0.34080786122358292,0.34080786122358298,0.34080786122358298,0.34080786122358298,0.34080786122358298,0.34080786122358303,0.34080786122358303,0.34080786122358303,0.34080786122358309,0.34080786122358303,0.34080786122358303,0.34080786122358303,0.34080786122358309,0.34080786122358309,0.34080786122358303,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358314,0.34080786122358309,0.34080786122358314,0.34080786122358309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":1237.5493852434554},{"$f":"IF(F417=0,0,F420*$C422)","v":1039.3388127434553},{"$f":"IF(G417=0,0,G420*$C422)","v":855.9829447434555},688.92391174345516,634.95426874345549,634.94159624345525,634.94413074345528,634.93652724345509,634.9466652434553,634.93145824345549,634.94413074345528,634.93906174345523,634.93145824345549,634.93652724345509,634.92638924345533,634.93906174345523,-93.319099256544646,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1405.3004897565447,-1264.8106102590025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":1237.5493852434554},{"$f":"+F420*F421","v":1039.3388127434553},{"$f":"+G420*G421","v":855.9829447434555},688.92391174345516,634.95426874345549,634.94159624345525,634.94413074345528,634.93652724345509,634.9466652434553,634.93145824345549,634.94413074345528,634.93906174345523,634.93145824345549,634.93652724345509,634.92638924345533,634.93906174345523,-125.48385333964974,-1889.6723388849143,-1889.6723388849148,-1889.6723388849148,-1889.6723388849148,-1889.6723388849148,-1889.672338884915,-1889.672338884915,-1889.672338884915,-1889.6723388849152,-1889.672338884915,-1889.672338884915,-1889.672338884915,-1889.6723388849152,-1889.6723388849152,-1889.672338884915,-1889.6723388849152,-1889.6723388849152,-1889.6723388849152,-1889.6723388849152,-1889.6723388849152,-1889.6723388849157,-1889.6723388849152,-1889.6723388849157,-1700.7591198866269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":33847.640437684044},"     Begin Cumulative DFIT",{"$f":"+C424","v":33847.640437684044},{"$f":"+E425","v":35085.189822927496},{"$f":"+F425","v":36124.528635670948},36980.511580414401,37669.435492157856,38304.389760901315,38939.331357144772,39574.275487888226,40209.212015131678,40844.158680375134,41479.090138618587,42114.034269362041,42748.973331105495,43383.904789348948,44018.841316592399,44653.767705835853,45288.706767579308,45163.222914239661,43273.550575354748,41383.878236469835,39494.205897584921,37604.533558700008,35714.861219815095,33825.188880930182,31935.516542045269,30045.844203160355,28156.171864275439,26266.499525390522,24376.827186505609,22487.154847620695,20597.482508735779,18707.810169850862,16818.137830965949,14928.465492081034,13038.793153196119,11149.120814311204,9259.4484754262885,7369.7761365413735,5480.1037976564576,3590.4314587715426,1700.7591198866269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":35085.189822927496},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":36124.528635670948},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":36980.511580414401},37669.435492157856,38304.389760901315,38939.331357144772,39574.275487888226,40209.212015131678,40844.158680375134,41479.090138618587,42114.034269362041,42748.973331105495,43383.904789348948,44018.841316592399,44653.767705835853,45288.706767579308,45163.222914239661,43273.550575354748,41383.878236469835,39494.205897584921,37604.533558700008,35714.861219815095,33825.188880930182,31935.516542045269,30045.844203160355,28156.171864275439,26266.499525390522,24376.827186505609,22487.154847620695,20597.482508735779,18707.810169850862,16818.137830965949,14928.465492081034,13038.793153196119,11149.120814311204,9259.4484754262885,7369.7761365413735,5480.1037976564576,3590.4314587715426,1700.7591198866269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999993},{"$f":"IF(F417=0,0,+F424/F417)","v":0.37877589329392974},{"$f":"IF(G417=0,0,+G424/G417)","v":0.3734627592638709},0.36941382739092377,0.36634829039753586,0.3636630194713858,0.36110256845172689,0.35865837477080037,0.35632273266114867,0.35408850665371355,0.35194931529013729,0.34989913313365739,0.34793257188424709,0.3460446251986784,0.34423063595559433,0.34248638285709571,0.34080786122358292,0.34080786122358292,0.34080786122358298,0.34080786122358298,0.34080786122358298,0.34080786122358298,0.34080786122358303,0.34080786122358303,0.34080786122358303,0.34080786122358309,0.34080786122358303,0.34080786122358303,0.34080786122358303,0.34080786122358309,0.34080786122358309,0.34080786122358303,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358314,0.34080786122358309,0.34080786122358314,0.34080786122358309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.37877589329392974},{"$f":"IF(F419=0,0,+F425/F419)","v":0.3734627592638709},{"$f":"IF(G419=0,0,+G425/G419)","v":0.36941382739092377},0.36634829039753586,0.3636630194713858,0.36110256845172689,0.35865837477080037,0.35632273266114867,0.35408850665371355,0.35194931529013729,0.34989913313365739,0.34793257188424709,0.3460446251986784,0.34423063595559433,0.34248638285709571,0.34080786122358292,0.34080786122358292,0.34080786122358298,0.34080786122358298,0.34080786122358298,0.34080786122358298,0.34080786122358303,0.34080786122358303,0.34080786122358303,0.34080786122358309,0.34080786122358303,0.34080786122358303,0.34080786122358303,0.34080786122358309,0.34080786122358309,0.34080786122358303,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358309,0.34080786122358314,0.34080786122358309,0.34080786122358314,0.34080786122358309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":33847.640437684044},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":35085.189822927496},{"$f":"+E428+F423","v":36124.528635670948},{"$f":"+F428+G423","v":36980.511580414401},37669.435492157856,38304.389760901315,38939.331357144772,39574.275487888226,40209.212015131678,40844.158680375134,41479.090138618587,42114.034269362041,42748.973331105495,43383.904789348948,44018.841316592399,44653.767705835853,45288.706767579308,45163.222914239661,43273.550575354748,41383.878236469835,39494.205897584921,37604.533558700008,35714.861219815095,33825.188880930182,31935.516542045269,30045.844203160355,28156.171864275439,26266.499525390522,24376.827186505609,22487.154847620695,20597.482508735779,18707.810169850862,16818.137830965949,14928.465492081034,13038.793153196119,11149.120814311204,9259.4484754262885,7369.7761365413735,5480.1037976564576,3590.4314587715426,1700.7591198866269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":22238.974644020796},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":23476.524029264252},{"$f":"IF(F422<>0,+E429+F422,0)","v":24515.862842007708},{"$f":"IF(G422<>0,+F429+G422,0)","v":25371.845786751164},26060.76969849462,26695.723967238075,27330.665563481529,27965.609694224982,28600.546221468438,29235.492886711894,29870.424344955351,30505.368475698804,31140.307537442259,31775.238995685715,32410.17552292917,33045.101912172628,33680.040973916082,33586.721874659539,32181.421384902995,30776.12089514645,29370.820405389906,27965.519915633362,26560.219425876818,25154.918936120273,23749.618446363729,22344.317956607185,20939.017466850641,19533.716977094096,18128.416487337552,16723.115997581008,15317.815507824464,13912.515018067919,12507.214528311375,11101.914038554831,9696.6135487982865,8291.3130590417422,6886.012569285198,5480.7120795286537,4075.411589772109,2670.1111000155643,1264.8106102590195,1.7053025658242404E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":11608.665793663247},{"$f":"+E432","v":11608.665793663247},{"$f":"+F432","v":11608.665793663247},11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11576.501039580142,11092.129190451773,10607.757341323402,10123.385492195031,9639.0136430666607,9154.64179393829,8670.2699448099193,8185.8980956815485,7701.5262465531778,7217.154397424807,6732.7825482964363,6248.4106991680655,5764.0388500396948,5279.6670009113241,4795.2951517829533,4310.9233026545826,3826.5514535262118,3342.1796043978411,2857.8077552694704,2373.4359061410996,1889.0640570127291,1404.6922078843581,920.32035875598763,435.94850962761666,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,{"$f":"+BR432","v":-7.73070496506989E-12},-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.164754083105095,484.3718491283696,484.37184912837006,484.37184912837006,484.37184912837006,484.37184912837006,484.37184912837029,484.37184912837029,484.37184912837029,484.37184912837051,484.37184912837029,484.37184912837029,484.37184912837029,484.37184912837051,484.37184912837051,484.37184912837029,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837097,484.37184912837051,484.37184912837097,435.94850962762439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":11608.665793663247},"     End Excess Deferred",{"$f":"+E430-E431","v":11608.665793663247},{"$f":"+F430-F431","v":11608.665793663247},11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11608.665793663247,11576.501039580142,11092.129190451773,10607.757341323402,10123.385492195031,9639.0136430666607,9154.64179393829,8670.2699448099193,8185.8980956815485,7701.5262465531778,7217.154397424807,6732.7825482964363,6248.4106991680655,5764.0388500396948,5279.6670009113241,4795.2951517829533,4310.9233026545826,3826.5514535262118,3342.1796043978411,2857.8077552694704,2373.4359061410996,1889.0640570127291,1404.6922078843581,920.32035875598763,435.94850962761666,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,{"$f":"+BR430-BR431","v":-7.73070496506989E-12},-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12,-7.73070496506989E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":11608.665793663251},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,32.164754083105095,484.3718491283696,484.37184912837006,484.37184912837006,484.37184912837006,484.37184912837006,484.37184912837029,484.37184912837029,484.37184912837029,484.37184912837051,484.37184912837029,484.37184912837029,484.37184912837029,484.37184912837051,484.37184912837051,484.37184912837029,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837097,484.37184912837051,484.37184912837097,435.94850962762439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":225051.37575257721},"     Begin Cumulative Difference",{"$f":"+$C436","v":225051.37575257721},{"$f":"+E438","v":241528.7790709484},{"$f":"+F438","v":255602.98238931957},267454.23570769076,277249.23902606196,285146.05234443315,292083.34566280432,299020.63898117549,305957.92229954666,312895.20561791782,319832.448936289,326769.7122546602,333707.02557303139,340644.24889140256,347581.55220977374,354518.76552814496,361456.05884651613,368393.36216488731,372112.66548325849,356547.5588016297,340982.4521200009,325417.34543837211,309852.23875674332,294287.13207511452,278722.02539348573,263156.91871185694,247591.81203022812,232026.70534859929,216461.59866697047,200896.49198534165,185331.38530371283,169766.27862208401,154201.17194045518,138636.06525882636,123070.95857719755,107505.85189556875,91940.745213939939,76375.638532311132,60810.531850682324,45245.425169053517,29680.318487424705,14115.211805795894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":16477.403318371187},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":14074.20331837119},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":11851.253318371189},9795.0033183711894,7896.8133183711907,6937.2933183711903,6937.2933183711903,6937.2833183711882,6937.2833183711882,6937.2433183711873,6937.2633183711878,6937.3133183711871,6937.2233183711905,6937.3033183711923,6937.2133183711885,6937.2933183711903,6937.3033183711923,3719.3033183711887,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":241528.7790709484},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":255602.98238931957},267454.23570769076,277249.23902606196,285146.05234443315,292083.34566280432,299020.63898117549,305957.92229954666,312895.20561791782,319832.448936289,326769.7122546602,333707.02557303139,340644.24889140256,347581.55220977374,354518.76552814496,361456.05884651613,368393.36216488731,372112.66548325849,356547.5588016297,340982.4521200009,325417.34543837211,309852.23875674332,294287.13207511452,278722.02539348573,263156.91871185694,247591.81203022812,232026.70534859929,216461.59866697047,200896.49198534165,185331.38530371283,169766.27862208401,154201.17194045518,138636.06525882636,123070.95857719755,107505.85189556875,91940.745213939939,76375.638532311132,60810.531850682324,45245.425169053517,29680.318487424705,14115.211805795894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":16477.403318371187},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":14074.20331837119},11851.253318371189,9795.0033183711894,7896.8133183711907,6937.2933183711903,6937.2933183711903,6937.2833183711882,6937.2833183711882,6937.2433183711873,6937.2633183711878,6937.3133183711871,6937.2233183711905,6937.3033183711923,6937.2133183711885,6937.2933183711903,6937.3033183711923,3719.3033183711887,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-15565.106681628811,-14115.211805795894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.33346419939146238,0.33346419939146238,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146227,0.33346419939146232,0.33346419939146232,0.33346419939146238,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146238,0.33346419939146238,0.33346419939146232,0.33346419939146232,0.33346419939146227,0.33346419939146232,0.33346419939146232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":4176.1978710411777},{"$f":"IF(F436=0,0,F439*$C441)","v":3567.1068310411783},{"$f":"IF(G436=0,0,G439*$C441)","v":3003.7001535411782},2482.5435910411779,2001.4473355411783,1758.2569915411782,1758.2569915411782,1758.2544570411776,1758.2544570411776,1758.2443190411775,1758.2493880411776,1758.2620605411773,1758.2392500411784,1758.2595260411788,1758.2367155411778,1758.2569915411782,1758.2595260411788,942.65742604117781,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3944.9762884588222,-3577.5004321789693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":4176.1978710411777},{"$f":"+F439*F440","v":3567.1068310411783},{"$f":"+G439*G440","v":3003.7001535411782},2482.5435910411779,2001.4473355411783,1758.2569915411782,1758.2569915411782,1758.2544570411776,1758.2544570411776,1758.2443190411775,1758.2493880411776,1758.2620605411773,1758.2392500411784,1758.2595260411788,1758.2367155411778,1758.2569915411782,1758.2595260411788,942.65742604117781,-5190.405838032053,-5190.405838032053,-5190.4058380320521,-5190.4058380320521,-5190.4058380320521,-5190.4058380320521,-5190.4058380320521,-5190.4058380320512,-5190.4058380320521,-5190.4058380320521,-5190.405838032053,-5190.4058380320539,-5190.4058380320539,-5190.4058380320539,-5190.4058380320539,-5190.4058380320539,-5190.4058380320539,-5190.405838032053,-5190.405838032053,-5190.4058380320521,-5190.4058380320521,-5190.4058380320512,-5190.4058380320521,-4706.9178040606448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":86813.568196556647},"     Begin Cumulative DFIT",{"$f":"+C443","v":86813.568196556647},{"$f":"+E444","v":90989.766067597826},{"$f":"+F444","v":94556.872898639005},97560.573052180189,100043.11664322136,102044.56397876254,103802.82097030371,105561.07796184489,107319.33241888607,109077.58687592726,110835.83119496843,112594.08058300961,114352.34264355079,116110.58189359197,117868.84141963314,119627.07813517432,121385.33512671549,123143.59465275667,124086.25207879784,118895.84624076579,113705.44040273374,108515.03456470169,103324.62872666965,98134.222888637596,92943.817050605547,87753.411212573497,82563.005374541448,77372.599536509399,72182.193698477349,66991.7878604453,61801.382022413243,56610.976184381187,51420.57034634913,46230.164508317073,41039.758670285017,35849.35283225296,30658.946994220907,25468.541156188854,20278.135318156801,15087.729480124748,9897.3236420926969,4706.9178040606448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":90989.766067597826},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":94556.872898639005},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":97560.573052180189},100043.11664322136,102044.56397876254,103802.82097030371,105561.07796184489,107319.33241888607,109077.58687592726,110835.83119496843,112594.08058300961,114352.34264355079,116110.58189359197,117868.84141963314,119627.07813517432,121385.33512671549,123143.59465275667,124086.25207879784,118895.84624076579,113705.44040273374,108515.03456470169,103324.62872666965,98134.222888637596,92943.817050605547,87753.411212573497,82563.005374541448,77372.599536509399,72182.193698477349,66991.7878604453,61801.382022413243,56610.976184381187,51420.57034634913,46230.164508317073,41039.758670285017,35849.35283225296,30658.946994220907,25468.541156188854,20278.135318156801,15087.729480124748,9897.3236420926969,4706.9178040606448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999993},{"$f":"IF(F436=0,0,+F443/F436)","v":0.37672432418858803},{"$f":"IF(G436=0,0,+G443/G436)","v":0.36993650079800511},0.36477482883766044,0.36084180787892844,0.35786770723201539,0.35538767448295017,0.35302271549386383,0.35076500589455428,0.34860740886239061,0.3465434216058767,0.34456706469558623,0.34267286535903307,0.34085584087053833,0.33911132702605717,0.3374351085674116,0.33582321323947967,0.33427202360296454,0.33346419939146238,0.33346419939146238,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146227,0.33346419939146232,0.33346419939146232,0.33346419939146238,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146238,0.33346419939146238,0.33346419939146232,0.33346419939146232,0.33346419939146227,0.33346419939146232,0.33346419939146232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.37672432418858803},{"$f":"IF(F438=0,0,+F444/F438)","v":0.36993650079800511},{"$f":"IF(G438=0,0,+G444/G438)","v":0.36477482883766044},0.36084180787892844,0.35786770723201539,0.35538767448295017,0.35302271549386383,0.35076500589455428,0.34860740886239061,0.3465434216058767,0.34456706469558623,0.34267286535903307,0.34085584087053833,0.33911132702605717,0.3374351085674116,0.33582321323947967,0.33427202360296454,0.33346419939146238,0.33346419939146238,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146232,0.33346419939146227,0.33346419939146232,0.33346419939146232,0.33346419939146238,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146243,0.33346419939146238,0.33346419939146238,0.33346419939146232,0.33346419939146232,0.33346419939146227,0.33346419939146232,0.33346419939146232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":86813.568196556647},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":90989.766067597826},{"$f":"+E447+F442","v":94556.872898639005},{"$f":"+F447+G442","v":97560.573052180189},100043.11664322136,102044.56397876254,103802.82097030371,105561.07796184489,107319.33241888607,109077.58687592726,110835.83119496843,112594.08058300961,114352.34264355079,116110.58189359197,117868.84141963314,119627.07813517432,121385.33512671549,123143.59465275667,124086.25207879784,118895.84624076579,113705.44040273374,108515.03456470169,103324.62872666965,98134.222888637596,92943.817050605547,87753.411212573497,82563.005374541448,77372.599536509399,72182.193698477349,66991.7878604453,61801.382022413243,56610.976184381187,51420.57034634913,46230.164508317073,41039.758670285017,35849.35283225296,30658.946994220907,25468.541156188854,20278.135318156801,15087.729480124748,9897.3236420926969,4706.9178040606448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":57039.271184490695},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":61215.469055531874},{"$f":"IF(F441<>0,+E448+F441,0)","v":64782.575886573053},{"$f":"IF(G441<>0,+F448+G441,0)","v":67786.27604011423},70268.819631155406,72270.266966696581,74028.523958237754,75786.780949778928,77545.035406820112,79303.289863861297,81061.534182902469,82819.783570943648,84578.045631484827,86336.284881526008,88094.544407567184,89852.781123108361,91611.038114649535,93369.297640690711,94311.955066731884,90366.978778273056,86422.002489814229,82477.026201355402,78532.049912896575,74587.073624437748,70642.09733597892,66697.121047520093,62752.144759061273,58807.168470602453,54862.192182143634,50917.215893684814,46972.239605225994,43027.263316767174,39082.287028308354,35137.310739849534,31192.33445139071,27247.358162931887,23302.381874473063,19357.40558601424,15412.429297555418,11467.453009096596,7522.4767206377746,3577.5004321789525,-1.6825651982799172E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":29774.297012065952},{"$f":"+E451","v":29774.297012065952},{"$f":"+F451","v":29774.297012065952},29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,28528.867462492723,27283.437912919493,26038.008363346264,24792.578813773034,23547.149264199805,22301.719714626575,21056.290165053346,19810.860615480116,18565.431065906887,17320.001516333657,16074.571966760426,14829.142417187195,13583.712867613964,12338.283318040732,11092.853768467501,9847.4242188942699,8601.9946693210386,7356.5651197478073,6111.1355701745761,4865.7060206013466,3620.2764710281167,2374.8469214548877,1129.4173718816578,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,{"$f":"+BR451","v":-1.7735146684572101E-11},-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1245.4295495732308,1245.4295495732308,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.429549573229,1245.4295495732299,1245.4295495732299,1245.4295495732308,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732308,1245.4295495732308,1245.4295495732299,1245.4295495732299,1245.429549573229,1245.4295495732299,1129.4173718816755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":29774.297012065952},"     End Excess Deferred",{"$f":"+E449-E450","v":29774.297012065952},{"$f":"+F449-F450","v":29774.297012065952},29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,29774.297012065952,28528.867462492723,27283.437912919493,26038.008363346264,24792.578813773034,23547.149264199805,22301.719714626575,21056.290165053346,19810.860615480116,18565.431065906887,17320.001516333657,16074.571966760426,14829.142417187195,13583.712867613964,12338.283318040732,11092.853768467501,9847.4242188942699,8601.9946693210386,7356.5651197478073,6111.1355701745761,4865.7060206013466,3620.2764710281167,2374.8469214548877,1129.4173718816578,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,{"$f":"+BR449-BR450","v":-1.7735146684572101E-11},-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11,-1.7735146684572101E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":29774.297012065974},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1245.4295495732308,1245.4295495732308,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.429549573229,1245.4295495732299,1245.4295495732299,1245.4295495732308,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732308,1245.4295495732308,1245.4295495732299,1245.4295495732299,1245.429549573229,1245.4295495732299,1129.4173718816755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":753840.38285407331},"     Begin Cumulative Difference",{"$f":"+$C455","v":753840.38285407331},{"$f":"+E457","v":795252.50926813763},{"$f":"+F457","v":830247.36568220193},859306.28209626628,882874.51851033058,901363.7649243949,915154.9813384593,928173.67775252368,941192.34416658804,954211.08058065234,967229.73699471669,980248.42340878106,993266.87982284545,1006285.5062369098,1019304.1126509741,1032322.7390650384,1045341.3554791027,1058359.6818931671,1071378.2783072314,1055812.0847212956,1011661.10113536,967510.11754942429,923359.13396348862,879208.15037755296,835057.16679161729,790906.18320568162,746755.19961974595,702604.21603381028,658453.23244787462,614302.24886193895,570151.26527600328,526000.28169006761,481849.29810413194,437698.31451819628,393547.33093226061,349396.34734632494,305245.36376038927,261094.38017445363,216943.39658851799,172792.41300258235,128641.42941664672,84490.445830711076,40339.46224477543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":41412.126414064354},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":34994.85641406435},29058.916414064348,23568.236414064355,18489.246414064357,13791.216414064351,13018.696414064354,13018.666414064355,13018.736414064355,13018.656414064353,13018.686414064352,13018.456414064356,13018.626414064354,13018.60641406435,13018.626414064354,13018.616414064352,13018.326414064351,13018.596414064355,-15566.193585935645,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":795252.50926813763},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":830247.36568220193},859306.28209626628,882874.51851033058,901363.7649243949,915154.9813384593,928173.67775252368,941192.34416658804,954211.08058065234,967229.73699471669,980248.42340878106,993266.87982284545,1006285.5062369098,1019304.1126509741,1032322.7390650384,1045341.3554791027,1058359.6818931671,1071378.2783072314,1055812.0847212956,1011661.10113536,967510.11754942429,923359.13396348862,879208.15037755296,835057.16679161729,790906.18320568162,746755.19961974595,702604.21603381028,658453.23244787462,614302.24886193895,570151.26527600328,526000.28169006761,481849.29810413194,437698.31451819628,393547.33093226061,349396.34734632494,305245.36376038927,261094.38017445363,216943.39658851799,172792.41300258235,128641.42941664672,84490.445830711076,40339.46224477543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":41412.126414064354},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":34994.85641406435},29058.916414064348,23568.236414064355,18489.246414064357,13791.216414064351,13018.696414064354,13018.666414064355,13018.736414064355,13018.656414064353,13018.686414064352,13018.456414064356,13018.626414064354,13018.60641406435,13018.626414064354,13018.616414064352,13018.326414064351,13018.596414064355,-15566.193585935645,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-44150.983585935646,-40339.46224477543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572408,0.34653858007572408,0.34653858007572413,0.34653858007572413,0.34653858007572419,0.34653858007572419,0.34653858007572425,0.34653858007572425,0.34653858007572425,0.34653858007572419,0.34653858007572425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":10495.903439644611},{"$f":"IF(F455=0,0,F458*$C460)","v":8869.4463581446107},{"$f":"IF(G455=0,0,G458*$C460)","v":7364.9823651446095},5973.3695191446113,4686.0995036446111,3495.3838001446097,3299.5886061446108,3299.5810026446111,3299.5987441446109,3299.5784681446103,3299.58607164461,3299.5277781446111,3299.5708646446105,3299.5657956446098,3299.5708646446105,3299.5683301446102,3299.49482964461,3299.5632611446108,-3945.2517643553892,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-11190.066789855389,-10224.036705938333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":10495.903439644611},{"$f":"+F458*F459","v":8869.4463581446107},{"$f":"+G458*G459","v":7364.9823651446095},5973.3695191446113,4686.0995036446111,3495.3838001446097,3299.5886061446108,3299.5810026446111,3299.5987441446109,3299.5784681446103,3299.58607164461,3299.5277781446111,3299.5708646446105,3299.5657956446098,3299.5708646446105,3299.5683301446102,3299.49482964461,3299.5632611446108,-5394.2866224539803,-15300.019160816735,-15300.019160816735,-15300.019160816735,-15300.019160816735,-15300.019160816735,-15300.019160816735,-15300.019160816735,-15300.019160816735,-15300.019160816737,-15300.019160816737,-15300.019160816737,-15300.019160816737,-15300.019160816737,-15300.019160816739,-15300.019160816739,-15300.019160816742,-15300.019160816742,-15300.019160816744,-15300.019160816744,-15300.019160816746,-15300.019160816746,-15300.019160816746,-15300.019160816744,-13979.179967322765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":290793.92768595874},"     Begin Cumulative DFIT",{"$f":"+C462","v":290793.92768595874},{"$f":"+E463","v":301289.83112560335},{"$f":"+F463","v":310159.27748374798},317524.25984889257,323497.62936803716,328183.72887168179,331679.11267182638,334978.70127797098,338278.28228061559,341577.88102476019,344877.45949290483,348177.04556454945,351476.57334269409,354776.14420733869,358075.71000298328,361375.28086762788,364674.84919777251,367974.34402741713,371273.90728856175,365879.62066610774,350579.60150529101,335279.58234447427,319979.56318365753,304679.5440228408,289379.52486202406,274079.50570120732,258779.48654039059,243479.46737957385,228179.44821875711,212879.42905794038,197579.40989712364,182279.3907363069,166979.37157549016,151679.35241467343,136379.33325385669,121079.31409303995,105779.29493222322,90479.275771406479,75179.256610589742,59879.237449772998,44579.218288956254,29279.199128139509,13979.179967322765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":301289.83112560335},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":310159.27748374798},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":317524.25984889257},323497.62936803716,328183.72887168179,331679.11267182638,334978.70127797098,338278.28228061559,341577.88102476019,344877.45949290483,348177.04556454945,351476.57334269409,354776.14420733869,358075.71000298328,361375.28086762788,364674.84919777251,367974.34402741713,371273.90728856175,365879.62066610774,350579.60150529101,335279.58234447427,319979.56318365753,304679.5440228408,289379.52486202406,274079.50570120732,258779.48654039059,243479.46737957385,228179.44821875711,212879.42905794038,197579.40989712364,182279.3907363069,166979.37157549016,151679.35241467343,136379.33325385669,121079.31409303995,105779.29493222322,90479.275771406479,75179.256610589742,59879.237449772998,44579.218288956254,29279.199128139509,13979.179967322765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999993},{"$f":"IF(F455=0,0,+F462/F455)","v":0.37886058530375105},{"$f":"IF(G455=0,0,+G462/G455)","v":0.3735745397143112},0.36951232228198816,0.36641405158444595,0.36409687369583732,0.36242944576090197,0.36090088450804503,0.35941461315237966,0.35796888966842089,0.35656209306020198,0.35519266060513049,0.35385914952221287,0.35256012534062448,0.35129428554125153,0.35006037084383212,0.34885719127665632,0.34768363754106157,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572408,0.34653858007572408,0.34653858007572413,0.34653858007572413,0.34653858007572419,0.34653858007572419,0.34653858007572425,0.34653858007572425,0.34653858007572425,0.34653858007572419,0.34653858007572425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.37886058530375105},{"$f":"IF(F457=0,0,+F463/F457)","v":0.3735745397143112},{"$f":"IF(G457=0,0,+G463/G457)","v":0.36951232228198816},0.36641405158444595,0.36409687369583732,0.36242944576090197,0.36090088450804503,0.35941461315237966,0.35796888966842089,0.35656209306020198,0.35519266060513049,0.35385914952221287,0.35256012534062448,0.35129428554125153,0.35006037084383212,0.34885719127665632,0.34768363754106157,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572397,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572402,0.34653858007572408,0.34653858007572408,0.34653858007572413,0.34653858007572413,0.34653858007572419,0.34653858007572419,0.34653858007572425,0.34653858007572425,0.34653858007572425,0.34653858007572419,0.34653858007572425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":290793.92768595874},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":301289.83112560335},{"$f":"+E466+F461","v":310159.27748374798},{"$f":"+F466+G461","v":317524.25984889257},323497.62936803716,328183.72887168179,331679.11267182638,334978.70127797098,338278.28228061559,341577.88102476019,344877.45949290483,348177.04556454945,351476.57334269409,354776.14420733869,358075.71000298328,361375.28086762788,364674.84919777251,367974.34402741713,371273.90728856175,365879.62066610774,350579.60150529101,335279.58234447427,319979.56318365753,304679.5440228408,289379.52486202406,274079.50570120732,258779.48654039059,243479.46737957385,228179.44821875711,212879.42905794038,197579.40989712364,182279.3907363069,166979.37157549016,151679.35241467343,136379.33325385669,121079.31409303995,105779.29493222322,90479.275771406479,75179.256610589742,59879.237449772998,44579.218288956254,29279.199128139509,13979.179967322765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":191060.84503436487},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":201556.74847400948},{"$f":"IF(F460<>0,+E467+F460,0)","v":210426.19483215408},{"$f":"IF(G460<>0,+F467+G460,0)","v":217791.1771972987},223764.54671644332,228450.64622008795,231946.03002023255,235245.61862637717,238545.19962902178,241844.79837316638,245144.37684131099,248443.96291295561,251743.49069110022,255043.06155574482,258342.62735138944,261642.19821603404,264941.76654617867,268241.26137582329,271540.82463696791,267595.57287261251,256405.50608275711,245215.43929290172,234025.37250304632,222835.30571319093,211645.23892333554,200455.17213348014,189265.10534362475,178075.03855376935,166884.97176391396,155694.90497405856,144504.83818420317,133314.77139434777,122124.70460449238,110934.63781463698,99744.571024781588,88554.504234926193,77364.437445070798,66174.370655215404,54984.303865360016,43794.237075504629,32604.170285649241,21414.103495793854,10224.036705938464,1.3096723705530167E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":99733.082651593868},{"$f":"+E470","v":99733.082651593868},{"$f":"+F470","v":99733.082651593868},99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,98284.04779349528,94174.095422533937,90064.143051572595,85954.190680611253,81844.238309649911,77734.285938688568,73624.333567727226,69514.381196765884,65404.428825804542,61294.476454843192,57184.524083881843,53074.571712920493,48964.619341959144,44854.666970997794,40744.714600036445,36634.762229075095,32524.809858113742,28414.857487152389,24304.905116191032,20194.952745229675,16085.000374268318,11975.048003306962,7865.0956323456048,3755.1432613842499,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,{"$f":"+BR470","v":-1.8189894035458565E-10},-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1449.034858098591,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613495,4109.9523709613495,4109.9523709613532,4109.9523709613532,4109.952370961355,4109.952370961355,4109.9523709613568,4109.9523709613568,4109.9523709613568,4109.952370961355,3755.1432613844318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":99733.082651593868},"     End Excess Deferred",{"$f":"+E468-E469","v":99733.082651593868},{"$f":"+F468-F469","v":99733.082651593868},99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,99733.082651593868,98284.04779349528,94174.095422533937,90064.143051572595,85954.190680611253,81844.238309649911,77734.285938688568,73624.333567727226,69514.381196765884,65404.428825804542,61294.476454843192,57184.524083881843,53074.571712920493,48964.619341959144,44854.666970997794,40744.714600036445,36634.762229075095,32524.809858113742,28414.857487152389,24304.905116191032,20194.952745229675,16085.000374268318,11975.048003306962,7865.0956323456048,3755.1432613842499,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,{"$f":"+BR468-BR469","v":-1.8189894035458565E-10},-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10,-1.8189894035458565E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":99733.082651594086},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1449.034858098591,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613495,4109.9523709613495,4109.9523709613532,4109.9523709613532,4109.952370961355,4109.952370961355,4109.9523709613568,4109.9523709613568,4109.9523709613568,4109.952370961355,3755.1432613844318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":97739.913978709839},"     Begin Cumulative Difference",{"$f":"+$C474","v":97739.913978709839},{"$f":"+E476","v":135946.15120280097},{"$f":"+F476","v":169798.1584268921},199622.49565098324,225721.26287507438,248373.84009916551,267838.73732325668,284355.05454734783,300386.45177143894,316417.8389955301,332449.25621962122,348480.70344371238,364512.10066780355,380543.34789189469,396574.76511598582,412606.12234007695,428637.52956416807,444668.89678825921,460700.08401235036,476731.40123644151,474822.06846053264,454972.05568462377,435122.04290871491,415272.03013280605,395422.01735689718,375572.00458098832,355721.99180507945,335871.97902917059,316021.96625326172,296171.95347735286,276321.94070144399,256471.92792553513,236621.91514962626,216771.9023737174,196921.88959780853,177071.87682189967,157221.86404599081,137371.85127008194,117521.83849417308,97671.825718264212,77821.812942355347,57971.800166446483,38121.787390537618,18271.774614628754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":38206.237224091135},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":33852.007224091132},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":29824.337224091134},26098.767224091134,22652.577224091132,19464.897224091139,16516.317224091137,16031.397224091139,16031.387224091137,16031.417224091136,16031.447224091135,16031.397224091139,16031.247224091137,16031.417224091136,16031.357224091138,16031.407224091134,16031.367224091133,16031.187224091133,16031.317224091137,-1909.3327759088643,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":135946.15120280097},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":169798.1584268921},199622.49565098324,225721.26287507438,248373.84009916551,267838.73732325668,284355.05454734783,300386.45177143894,316417.8389955301,332449.25621962122,348480.70344371238,364512.10066780355,380543.34789189469,396574.76511598582,412606.12234007695,428637.52956416807,444668.89678825921,460700.08401235036,476731.40123644151,474822.06846053264,454972.05568462377,435122.04290871491,415272.03013280605,395422.01735689718,375572.00458098832,355721.99180507945,335871.97902917059,316021.96625326172,296171.95347735286,276321.94070144399,256471.92792553513,236621.91514962626,216771.9023737174,196921.88959780853,177071.87682189967,157221.86404599081,137371.85127008194,117521.83849417308,97671.825718264212,77821.812942355347,57971.800166446483,38121.787390537618,18271.774614628754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":38206.237224091135},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":33852.007224091132},29824.337224091134,26098.767224091134,22652.577224091132,19464.897224091139,16516.317224091137,16031.397224091139,16031.387224091137,16031.417224091136,16031.447224091135,16031.397224091139,16031.247224091137,16031.417224091136,16031.357224091138,16031.407224091134,16031.367224091133,16031.187224091133,16031.317224091137,-1909.3327759088643,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-19850.012775908865,-18271.774614628754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850205,0.28057426868850199,0.28057426868850199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":9683.3708244458994},{"$f":"IF(F474=0,0,F477*$C479)","v":8579.791230945897},{"$f":"IF(G474=0,0,G477*$C479)","v":7558.9782694458981},6614.7325529458985,5741.2956974458975,4933.3782014458993,4186.0606004458987,4063.1576264458995,4063.1550919458987,4063.1626954458984,4063.1702989458981,4063.1576264458995,4063.119608945899,4063.1626954458984,4063.1474884458989,4063.160160945898,4063.1500229458979,4063.1044019458977,4063.1373504458988,-483.92039205410168,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-5030.9857380541016,-4630.9812760776576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":9683.3708244458994},{"$f":"+F477*F478","v":8579.791230945897},{"$f":"+G477*G478","v":7558.9782694458981},6614.7325529458985,5741.2956974458975,4933.3782014458993,4186.0606004458987,4063.1576264458995,4063.1550919458987,4063.1626954458984,4063.1702989458981,4063.1576264458995,4063.119608945899,4063.1626954458984,4063.1474884458989,4063.160160945898,4063.1500229458979,4063.1044019458977,4063.1373504458988,-535.70964728361696,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580499,-5569.4028180580508,-5569.4028180580508,-5569.4028180580508,-5569.4028180580508,-5569.4028180580508,-5569.4028180580526,-5569.4028180580508,-5126.5898001405976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":37703.171817287315},"     Begin Cumulative DFIT",{"$f":"+C481","v":37703.171817287315},{"$f":"+E482","v":47386.542641733213},{"$f":"+F482","v":55966.333872679112},63525.312142125011,70140.044695070916,75881.34039251681,80814.718593962709,85000.779194408606,89063.936820854506,93127.091912800402,97190.254608246294,101253.42490719219,105316.58253363809,109379.70214258399,113442.86483802988,117506.01232647579,121569.17248742169,125632.32251036758,129695.42691231347,133758.56426275938,133222.85461547575,127653.4517974177,122084.04897935965,116514.6461613016,110945.24334324355,105375.8405251855,99806.43770712745,94237.0348890694,88667.63207101135,83098.229252953301,77528.826434895251,71959.423616837201,66390.020798779151,60820.617980721101,55251.215162663051,49681.812344605001,44112.409526546951,38543.006708488901,32973.603890430852,27404.201072372802,21834.798254314752,16265.395436256702,10695.992618198648,5126.5898001405976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":47386.542641733213},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":55966.333872679112},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":63525.312142125011},70140.044695070916,75881.34039251681,80814.718593962709,85000.779194408606,89063.936820854506,93127.091912800402,97190.254608246294,101253.42490719219,105316.58253363809,109379.70214258399,113442.86483802988,117506.01232647579,121569.17248742169,125632.32251036758,129695.42691231347,133758.56426275938,133222.85461547575,127653.4517974177,122084.04897935965,116514.6461613016,110945.24334324355,105375.8405251855,99806.43770712745,94237.0348890694,88667.63207101135,83098.229252953301,77528.826434895251,71959.423616837201,66390.020798779151,60820.617980721101,55251.215162663051,49681.812344605001,44112.409526546951,38543.006708488901,32973.603890430852,27404.201072372802,21834.798254314752,16265.395436256702,10695.992618198648,5126.5898001405976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999993},{"$f":"IF(F474=0,0,+F481/F474)","v":0.34856847525637696},{"$f":"IF(G474=0,0,+G481/G474)","v":0.32960506987345123},0.31822722151110489,0.31073742810791372,0.30551261099888982,0.30172901575632349,0.29892480487015632,0.29649784900626069,0.29431681920473507,0.29234613340220822,0.29055676227291288,0.28892479108565422,0.28743033546248387,0.28605669048269211,0.28478979337496435,0.28361765851681564,0.28253004295506351,0.28151813167205025,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850205,0.28057426868850199,0.28057426868850199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.34856847525637696},{"$f":"IF(F476=0,0,+F482/F476)","v":0.32960506987345123},{"$f":"IF(G476=0,0,+G482/G476)","v":0.31822722151110489},0.31073742810791372,0.30551261099888982,0.30172901575632349,0.29892480487015632,0.29649784900626069,0.29431681920473507,0.29234613340220822,0.29055676227291288,0.28892479108565422,0.28743033546248387,0.28605669048269211,0.28478979337496435,0.28361765851681564,0.28253004295506351,0.28151813167205025,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850194,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850199,0.28057426868850205,0.28057426868850199,0.28057426868850199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":37703.171817287315},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":47386.542641733213},{"$f":"+E485+F480","v":55966.333872679112},{"$f":"+F485+G480","v":63525.312142125011},70140.044695070916,75881.34039251681,80814.718593962709,85000.779194408606,89063.936820854506,93127.091912800402,97190.254608246294,101253.42490719219,105316.58253363809,109379.70214258399,113442.86483802988,117506.01232647579,121569.17248742169,125632.32251036758,129695.42691231347,133758.56426275938,133222.85461547575,127653.4517974177,122084.04897935965,116514.6461613016,110945.24334324355,105375.8405251855,99806.43770712745,94237.0348890694,88667.63207101135,83098.229252953301,77528.826434895251,71959.423616837201,66390.020798779151,60820.617980721101,55251.215162663051,49681.812344605001,44112.409526546951,38543.006708488901,32973.603890430852,27404.201072372802,21834.798254314752,16265.395436256702,10695.992618198648,5126.5898001405976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":24772.18119790401},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":34455.552022349912},{"$f":"IF(F479<>0,+E486+F479,0)","v":43035.34325329581},{"$f":"IF(G479<>0,+F486+G479,0)","v":50594.321522741709},57209.054075687607,62950.349773133508,67883.727974579408,72069.788575025304,76132.946201471204,80196.101293417101,84259.263988862993,88322.434287808894,92385.591914254794,96448.711523200691,100511.87421864658,104575.02170709248,108638.18186803839,112701.33189098429,116764.43629293019,120827.57364337609,120343.65325132199,115312.66751326788,110281.68177521377,105250.69603715967,100219.71029910556,95188.724561051451,90157.738822997344,85126.753084943237,80095.76734688913,75064.781608835023,70033.795870780916,65002.810132726816,59971.824394672716,54940.838656618616,49909.852918564517,44878.867180510417,39847.881442456317,34816.895704402217,29785.909966348117,24754.924228294018,19723.938490239918,14692.952752185816,9661.9670141317147,4630.9812760776131,-4.4565240386873484E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":12930.990619383305},{"$f":"+E489","v":12930.990619383305},{"$f":"+F489","v":12930.990619383305},12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12879.201364153789,12340.78428414984,11802.367204145892,11263.950124141944,10725.533044137996,10187.115964134047,9648.698884130099,9110.2818041261507,8571.8647241222025,8033.4476441182542,7495.0305641143059,6956.6134841103576,6418.1964041064093,5879.779324102461,5341.3622440985127,4802.9451640945645,4264.5280840906162,3726.111004086667,3187.6939240827178,2649.2768440787686,2110.8597640748194,1572.4426840708702,1034.0256040669192,495.60852406296999,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,{"$f":"+BR489","v":3.0013325158506632E-11},3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.789255229515277,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.4170800039492,538.4170800039492,538.4170800039492,538.4170800039492,538.4170800039492,538.41708000395101,538.4170800039492,495.60852406293998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":12930.990619383305},"     End Excess Deferred",{"$f":"+E487-E488","v":12930.990619383305},{"$f":"+F487-F488","v":12930.990619383305},12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12930.990619383305,12879.201364153789,12340.78428414984,11802.367204145892,11263.950124141944,10725.533044137996,10187.115964134047,9648.698884130099,9110.2818041261507,8571.8647241222025,8033.4476441182542,7495.0305641143059,6956.6134841103576,6418.1964041064093,5879.779324102461,5341.3622440985127,4802.9451640945645,4264.5280840906162,3726.111004086667,3187.6939240827178,2649.2768440787686,2110.8597640748194,1572.4426840708702,1034.0256040669192,495.60852406296999,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,{"$f":"+BR487-BR488","v":3.0013325158506632E-11},3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":12930.990619383279},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.789255229515277,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.4170800039492,538.4170800039492,538.4170800039492,538.4170800039492,538.4170800039492,538.41708000395101,538.4170800039492,495.60852406293998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":842633.17947677546},{"$f":"SUM(E493:CI493)","v":842633.17947677604},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":5916.1637226568264},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":6398.6283168330901},9062.5758286292985,11012.084831765416,15351.739301342794,18961.895760310716,21760.552036558227,22810.773753910726,23987.54201846178,24590.150465128856,24676.974287596375,24699.59693949336,24699.59693949336,24699.596939493364,24699.596939493367,25770.771981479509,26423.581210970897,26875.788306016158,29570.252713687983,32282.959481780257,32769.587306554691,32769.587306554691,32769.587306554691,31867.934304813949,28490.615636465071,27713.91965270603,25909.776955988204,24162.557405981577,21569.77147145032,20370.498989669151,19481.67867637665,17720.881306268115,16094.104986322,13712.232319900753,11609.21582420927,9932.9937622503876,9917.4029100507396,9600.8628372174753,7964.195762505361,7058.2497813700002,6329.7475101661603,5777.7868228469815,4293.5603413883809,495.60852406293998,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":5916.1637226568264},{"$f":"SUM(F498:F518)","v":6398.6283168330901},9062.5758286292967,11012.084831765416,15351.739301342794,18961.895760310719,21760.552036558227,22810.773753910726,23987.542018461783,24590.15046512886,24676.974287596378,24699.596939493356,24699.596939493364,24699.596939493364,24699.596939493364,25770.771981479505,26423.58121097089,26875.788306016162,29570.252713687983,32282.959481780261,32769.587306554691,32769.587306554698,32769.587306554698,31867.934304813949,28490.615636465067,27713.919652706034,25909.776955988207,24162.557405981577,21569.771471450324,20370.498989669155,19481.67867637665,17720.881306268115,16094.104986322001,13712.232319900755,11609.21582420927,9932.9937622503858,9917.4029100507396,9600.8628372174753,7964.195762505361,7058.2497813700011,6329.7475101661603,5777.7868228469815,4293.5603413883809,495.60852406293998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":4175.6762277007028},{"$f":"+F110","v":4175.6762277007028},4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007047,4175.6762277007028,4175.6762277007028,4175.676227700701,4175.6762277007028,4175.6762277007028,4175.6762277007028,4175.6762277007047,4175.6762277007047,4175.6762277007065,4175.6762277007083,4175.6762277007065,4175.6762277007047,3274.0232259599561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":482.46459417626397},482.4645941762642,482.4645941762642,482.46459417626443,482.46459417626443,482.46459417626465,482.46459417626488,482.46459417626488,482.46459417626488,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626465,482.46459417626488,482.46459417626511,482.46459417626511,482.46459417626511,482.46459417626534,482.46459417626534,482.46459417626556,381.57703362480322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},1877.8487747833497,1877.8487747833506,1877.8487747833515,1877.8487747833515,1877.8487747833524,1877.8487747833524,1877.8487747833524,1877.8487747833524,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833524,1877.8487747833515,1877.8487747833515,1877.8487747833506,1877.8487747833506,1877.8487747833506,1877.8487747833506,1877.8487747833515,1877.8487747833515,1877.8487747833515,1877.8487747833524,1497.9831558248893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.514440340281,1491.5144403402801,1491.5144403402801,1491.514440340281,1491.5144403402801,1491.5144403402801,1491.5144403402801,1491.5144403402792,1491.5144403402792,1491.5144403402792,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402783,1491.5144403402792,1199.9732295774893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,2900.9245295363589,2900.9245295363589,2900.9245295363608,2900.9245295363608,2900.9245295363608,2900.9245295363626,2900.9245295363626,2900.9245295363644,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.9245295363662,2900.924529536368,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2900.9245295363698,2353.6782091072273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,73.037630153726582,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223015,1315.0474824223024,1315.0474824223024,1315.0474824223024,1315.0474824223033,1315.0474824223033,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223052,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223043,1315.0474824223052,1075.9397569982766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,351.60756186652839,710.01002605687995,710.01002605687995,710.01002605687995,710.01002605687995,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605687995,710.0100260568795,710.0100260568795,710.0100260568795,710.01002605687995,710.01002605688041,710.01002605688041,710.01002605688041,710.01002605688086,707.60214421941669,704.74504871919703,704.74504871919703,704.74504871919703,704.74504871919703,581.41232393630207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},786.09873701285687,786.09258503485421,786.11227136446337,786.09873701285642,1320.4644679146027,1854.8412723767524,1854.8412723767524,1854.8412723767515,1854.8412723767515,1854.8412723767515,1854.8412723767506,1854.8412723767506,1854.8412723767497,1854.8412723767487,1854.8412723767487,1854.8412723767478,1854.8412723767469,1854.841272376746,1854.8412723767451,1854.8412723767451,1854.8412723767451,1854.8412723767451,1854.8412723767451,1842.4450367011932,1827.8267065710447,1827.8267065710447,1827.8267065710456,1827.8267065710465,1520.4187172148468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,458.00071477384176,458.00174913622732,458.00174913622732,458.00071477384176,973.84758013552209,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348173,1489.6934111348182,1489.6934111348173,1489.6934111348182,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348191,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.693411134821,1489.6934111348201,1489.6934111348201,1489.6934111348201,1489.6934111348191,1249.3147582411375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,1365.6715891952922,1365.6725230870684,1365.6725230870693,1365.6715891952931,1904.0779422693076,2442.4833614515455,2442.4833614515455,2442.4833614515455,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515474,2442.4833614515492,2442.4833614515492,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.483361451551,2442.4833614515528,2442.4833614515528,2442.4833614515528,2442.4833614515528,2442.483361451551,2065.0217997465707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,2016.5516452926522,2016.5524836273889,2016.5524836273889,2016.5516452926522,2080.7546727774888,2144.9568619275879,2144.9568619275879,2144.9568619275897,2144.9568619275915,2144.9568619275915,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275897,2144.9568619275915,2144.9568619275933,2144.9568619275933,2144.9568619275933,2144.9568619275933,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275951,2144.9568619275933,2144.9568619275951,1828.1059952529195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,1905.888277183054,1905.8872586034995,1905.8882771830531,1905.8882771830531,1928.5099105004756,1951.1325623974553,1951.1325623974544,1951.1325623974544,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974526,1951.1325623974544,1951.1325623974544,1951.1325623974544,1951.1325623974544,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974553,1951.1325623974544,1951.1325623974544,1951.1325623974526,1951.1325623974517,1951.1325623974508,1676.2220619588816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,122.51590023292943,122.51590023292931,122.5159002329292,122.5159002329292,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292908,122.51590023292897,122.51590023292897,122.51590023292897,122.51590023292886,122.51590023292886,122.51590023292874,122.51590023292874,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292863,122.51590023292874,122.51590023292874,122.51590023292886,122.51590023292886,122.51590023292897,122.51590023292897,122.51590023292908,106.92504803328177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":1740.4874949561236},{"$f":"+F376","v":1740.4874949561236},1740.4874949561236,1740.4874949561236,1740.4874949561245,1740.4874949561245,1740.4874949561254,1740.4874949561263,1740.4874949561254,1740.4874949561263,1740.4874949561272,1740.4874949561263,1740.4874949561254,1740.4874949561254,1740.4874949561254,1740.4874949561254,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561263,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561272,1740.4874949561281,1740.4874949561281,1740.487494956129,1740.4874949561299,1740.487494956129,1740.487494956129,1740.4874949561281,1740.4874949561272,1530.8724701561441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,930.42988476743221,930.42988476743221,930.42988476743221,930.42988476743221,930.42988476743176,930.42988476743176,930.4298847674313,930.42988476743176,930.42988476743176,930.42988476743176,930.4298847674313,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.42988476743176,930.4298847674313,930.4298847674313,930.4298847674313,930.4298847674313,930.42988476743085,930.4298847674313,824.63528021145976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,140.745157218717,761.38963262699713,761.38963262699667,761.38963262699667,761.38963262699622,761.38963262699622,761.38963262699576,761.38963262699531,761.38963262699531,761.38963262699576,761.38963262699531,761.38963262699485,761.38963262699485,761.38963262699485,761.3896326269944,761.3896326269944,761.38963262699394,761.38963262699349,761.38963262699394,761.38963262699394,761.3896326269944,761.38963262699394,761.3896326269944,761.3896326269944,680.0789317030949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.164754083105095,484.3718491283696,484.37184912837006,484.37184912837006,484.37184912837006,484.37184912837006,484.37184912837029,484.37184912837029,484.37184912837029,484.37184912837051,484.37184912837029,484.37184912837029,484.37184912837029,484.37184912837051,484.37184912837051,484.37184912837029,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837051,484.37184912837097,484.37184912837051,484.37184912837097,435.94850962762439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1245.4295495732308,1245.4295495732308,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.4295495732299,1245.429549573229,1245.4295495732299,1245.4295495732299,1245.4295495732308,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732317,1245.4295495732308,1245.4295495732308,1245.4295495732299,1245.4295495732299,1245.429549573229,1245.4295495732299,1129.4173718816755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1449.034858098591,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613459,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613477,4109.9523709613495,4109.9523709613495,4109.9523709613532,4109.9523709613532,4109.952370961355,4109.952370961355,4109.9523709613568,4109.9523709613568,4109.9523709613568,4109.952370961355,3755.1432613844318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.789255229515277,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.41708000394829,538.4170800039492,538.4170800039492,538.4170800039492,538.4170800039492,538.4170800039492,538.41708000395101,538.4170800039492,495.60852406293998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3762","index":13,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":362637.74474328582}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":362812.20116400009},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-174.45642071426846},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":362812.20116399997}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7170524.2800000012},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3205607.8900000011},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.188E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4009285.2999999989},{"$f":"IFERROR(+B11/$B$32,0)","v":0.58303278646209555},{"$f":"+C11*$D$8","v":4180650.7513625124},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":91472.638439811766},{"$f":"+F11*E11","v":1920925.4072360471},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":2259725.3441264653},{"$f":"+$E$8*J11","v":1629011.9714462673},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.50817568066513175}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-50243.199999999997},{"$f":"IFERROR(+B12/$B$32,0)","v":-7.3063977005508604E-3},-52390.702111136125,{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":-1146.3085621916584},{"$f":"+F12*E12","v":-22926.171243833167},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},0,{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":138308.87},2.0112962743889479E-2,144220.48769779495,{"$f":"2018-A13","v":19},3155.5442708277533,59955.341145727311,84265.146552067628,60745.848103082601,1.894986853900044E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-2912.5899999999983},-4.2355066712803762E-4,-3037.0803424517921,18,-66.451317892845211,-1196.1237220712137,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1139605.2499999998},0.16572211121376995,1188314.422191198,17,26000.319557543411,442005.43247823801,746308.98971295997,538006.21469347121,0.16783282084243653]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33340.36},4.8483760914817906E-3,34765.398482541685,16,760.66691879801203,12170.670700768193,22594.727781773494,16288.298993392482,5.0811888266822543E-3]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":201042.68999999997},2.9235754249899673E-2,209635.68569301884,15,4586.8288029632522,68802.432044448782,140833.25364857004,101525.19498334658,3.167112088164549E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19200.05},2.7920833300916653E-3,20020.701310205543,14,438.05294466729725,6132.7412253421617,13887.960084863382,10011.682745433791,3.1231775965693009E-3]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10713.279999999999},1.5579319063546413E-3,11171.188561102645,13,244.42560571692587,3177.5328743200362,7993.6556867826084,5762.5413828432247,1.7976438730450039E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11112.52},1.615989637907726E-3,11587.492934845759,12,253.53434541442522,3042.4121449731028,8545.0807898726562,6160.0578759978052,1.9216504598751169E-3]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":845.27},1.2291969429384725E-4,881.39865242420933,11,19.2850025150417,212.13502766545869,669.26362475875067,482.46503037163455,1.505065644106692E-4]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":78869.45},1.1469244955013037E-2,82240.499423188507,10,1799.4221273793646,17994.221273793646,64246.278149394857,46314.458745289798,1.4447948824236823E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":894652.8},0.13010097208600147,932892.17919427587,9,20411.680880770757,183705.12792693681,749187.05126733903,540080.978663716,0.1684800503356996]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6284.9100000000008},9.1395555960148065E-4,6553.5405309634052,8,143.39146681747931,1147.1317345398345,5406.4087964235705,3897.4226114682697,1.2158138940281521E-3]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":330629.27000000008},4.808031610372767E-2,344761.0740118543,7,7543.3722993793726,52803.60609565561,291957.46791619872,210469.03404647135,6.5656512358556518E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":49706.13},7.228296643830053E-3,51830.676587625916,6,1134.0552037372549,6804.3312224235297,45026.345365202389,32459.013579255548,1.0125696807932282E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":159.87},2.3248395810518958E-5,166.70318663037651,4,3.6474657234726382,14.589862893890553,152.11332373648597,109.65687756137744,3.4207826198411748E-5]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1954.36},2.8420425868671938E-4,2037.8935373925226,3,44.589110598148395,133.76733179444517,1904.1262055980774,1372.6643337988912,4.2820718593841831E-4]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4048.91},5.88795035223421E-4,4221.9690960129965,2,92.37668382076437,184.75336764152874,4037.2157283714678,2910.3858882330705,9.0790451861318241E-4]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":6876603.5},null,{"$f":"SUM(D11:D31)","v":7170524.2799999993},null,{"$f":"SUM(F11:F31)","v":156891.07124640001},{"$f":"SUM(G11:G31)","v":2755089.3387273052},{"$f":"SUM(H11:H31)","v":4446740.4287603786},{"$f":"SUM(I11:I31)","v":3205607.89}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":1629011.9714462673},null,{"$f":"+$F11","v":91472.638439811766},{"$f":"+$F11","v":91472.638439811766},91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,{"$f":"+$F11","v":91472.638439811766},91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766,91472.638439811766]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":-1146.3085621916584},-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584,-1146.3085621916584]
[1999,null,60745.848103082601,null,{"$f":"+$F13","v":3155.5442708277533},3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533,3155.5442708277533]
[{"$f":"A40+1","v":2000},null,0,null,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211,-66.451317892845211]
[{"$f":"A41+1","v":2001},null,538006.21469347121,null,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411,26000.319557543411]
[2002,null,16288.298993392482,null,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203,760.66691879801203]
[2003,null,101525.19498334658,null,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,{"$f":"+$F17","v":4586.8288029632522},4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522,4586.8288029632522]
[2004,null,10011.682745433791,null,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,{"$f":"+$F18","v":438.05294466729725},438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725,438.05294466729725]
[2005,null,5762.5413828432247,null,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587,244.42560571692587]
[2006,null,6160.0578759978052,null,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522,253.53434541442522]
[2007,null,482.46503037163455,null,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417,19.2850025150417]
[2008,null,46314.458745289798,null,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646,1799.4221273793646]
[2009,null,540080.978663716,null,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,{"$f":"+$F23","v":20411.680880770757},20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757,20411.680880770757]
[2010,null,3897.4226114682697,null,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931,143.39146681747931]
[{"$f":"A51+1","v":2011},null,210469.03404647135,null,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,{"$f":"+$F25","v":7543.3722993793726},7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726,7543.3722993793726]
[2012,null,32459.013579255548,null,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,{"$f":"+$F26","v":1134.0552037372549},1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549,1134.0552037372549]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,109.65687756137744,null,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,{"$f":"+$F28","v":3.6474657234726382},3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382,3.6474657234726382]
[2015,null,1372.6643337988912,null,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395,44.589110598148395]
[2016,null,2910.3858882330705,null,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437,92.37668382076437]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3205607.89},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":156891.07124640001},156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,{"$f":"SUM(BQ38:BQ58)","v":156891.07124640001},156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001,156891.07124640001]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":35088.80000000001},{"$f":"C67-SUM(E67:AY67)","v":35088.80000000001},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-1120.7699999999918},{"$f":"C68-SUM(E68:AY68)","v":8.1854523159563541E-12},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-1120.77},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9255.9199999999928},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6170.62},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3085.3},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-324.88999999999908},9.0949470177292824E-13,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-129.99},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-129.93},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-64.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":177893.98000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50827.1},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50826.19},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50827.21},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25413.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5399.16},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1178.69},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1178.73},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1178.69},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1178.69},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":684.36},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26133.869999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4630.7},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4630.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4630.7},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4630.7300000000005},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4630.67},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2980.35},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2824.4699999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":434.54},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":434.52},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":434.55},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":434.52},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":434.52},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":434.56},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":217.26},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1581.3100000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":632.5},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":632.54999999999995},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":316.26},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2296.35},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":656.1},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":656.09},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":656.12},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":328.04},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":224.59999999999985},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49.91},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49.92},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24.95},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12807.090000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2328.5500000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2328.6},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2328.54},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2328.5300000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2328.6},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1164.27},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":171690.88},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26413.97},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26414.01},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26413.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26414},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26413.97},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26413.96},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13207},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":420.19},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.29},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.3},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.29},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.29},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.3},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.35},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.3},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19.07},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16398.929999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1229.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1137.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.47},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.47},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.48},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.46},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.47},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.46},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.45},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.48},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.45},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.47},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.46},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1108.44},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":729.77},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":62.67},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.7},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.3499999999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.0199999999999996},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.72},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.57},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.57},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.57},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.57},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.56},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.12},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":828.26},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":62.12},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":57.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":53.15},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":45.48},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.57},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.57},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.57},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.57},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43.56},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":38.119999999999997},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1802.3899999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":135.18},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":125.04},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":115.66},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.99},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":98.96},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":91.54},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.33},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.32},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.33},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":45.16},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":463263.21000000014},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":93561.13999999997},{"$f":"SUM(F67:F88)","v":91488.510000000009},{"$f":"SUM(G67:G88)","v":88109.57},62103.549999999996,35830.850000000006,32297.61,14727.479999999998,1264.9799999999998,1245.8899999999999,1245.9299999999998,1245.8999999999999,1245.9199999999998,1245.9099999999999,1245.8799999999999,867.23000000000013,137.44999999999999,137,128.44999999999999,45.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":1593923.1714462673},"     Begin Cumulative Difference",{"$f":"+$C94","v":1593923.1714462673},{"$f":"+E96","v":1502450.5330064555},{"$f":"+F96","v":1410977.8945666438},1319505.256126832,1228032.6176870202,1136559.9792472085,1045087.3408073967,953614.70236758492,862142.06392777315,770669.42548796139,679196.78704814962,587724.14860833785,496251.51016852609,404778.87172871432,313306.23328890256,221833.59484909079,130360.95640927902,38888.317969467258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-91472.638439811766},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-91472.638439811766},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-91472.638439811766},-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":1502450.5330064555},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":1410977.8945666438},1319505.256126832,1228032.6176870202,1136559.9792472085,1045087.3408073967,953614.70236758492,862142.06392777315,770669.42548796139,679196.78704814962,587724.14860833785,496251.51016852609,404778.87172871432,313306.23328890256,221833.59484909079,130360.95640927902,38888.317969467258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-91472.638439811766},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-91472.638439811766},-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-91472.638439811766,-38888.317969467258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-23183.740212570294},{"$f":"IF(F94=0,0,F97*$C99)","v":-23183.740212570294},{"$f":"IF(G94=0,0,G97*$C99)","v":-23183.740212570294},-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-23183.740212570294,-9856.2441893614778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-35285.570278157385},{"$f":"+F97*F98","v":-35285.570278157385},{"$f":"+G97*G98","v":-35285.570278157393},-35285.570278157393,-35285.5702781574,-35285.570278157393,-35285.570278157393,-35285.570278157393,-35285.5702781574,-35285.570278157393,-35285.570278157393,-35285.570278157393,-35285.570278157393,-35285.570278157393,-35285.570278157393,-35285.5702781574,-35285.570278157393,-15001.168656721995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":614855.86338539759},"     Begin Cumulative DFIT",{"$f":"+C101","v":614855.86338539759},{"$f":"+E102","v":579570.29310724023},{"$f":"+F102","v":544284.72282908286},508999.1525509255,473713.58227276814,438428.01199461072,403142.44171645329,367856.87143829593,332571.30116013857,297285.73088198114,262000.16060382375,226714.59032566636,191429.02004750897,156143.44976935157,120857.87949119418,85572.309213036788,50286.738934879388,15001.168656721995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":579570.29310724023},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":544284.72282908286},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":508999.1525509255},473713.58227276814,438428.01199461072,403142.44171645329,367856.87143829593,332571.30116013857,297285.73088198114,262000.16060382375,226714.59032566636,191429.02004750897,156143.44976935157,120857.87949119418,85572.309213036788,50286.738934879388,15001.168656721995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38575000000000004},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":614855.86338539759},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":579570.29310724023},{"$f":"+E105+F100","v":544284.72282908286},{"$f":"+F105+G100","v":508999.1525509255},473713.58227276814,438428.01199461072,403142.44171645329,367856.87143829593,332571.30116013857,297285.73088198114,262000.16060382375,226714.59032566636,191429.02004750897,156143.44976935157,120857.87949119418,85572.309213036788,50286.738934879388,15001.168656721995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":403979.82780305645},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":380796.08759048616},{"$f":"IF(F99<>0,+E106+F99,0)","v":357612.34737791587},{"$f":"IF(G99<>0,+F106+G99,0)","v":334428.60716534557},311244.86695277528,288061.12674020499,264877.38652763469,241693.6463150644,218509.9061024941,195326.16588992381,172142.42567735352,148958.68546478322,125774.94525221293,102591.20503964263,79407.464827072341,56223.724614502047,33039.984401931753,9856.2441893614596,-1.8189894035458565E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":210876.03558234114},{"$f":"+E109","v":198774.20551675404},{"$f":"+F109","v":186672.37545116694},174570.54538557984,162468.71531999274,150366.88525440564,138265.05518881854,126163.22512323144,114061.39505764435,101959.56499205725,89857.734926470148,77755.904860883049,65654.07479529595,53552.244729708851,41450.414664121752,29348.584598534653,17246.754532947547,5144.924467360448,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,{"$f":"+BR109","v":-6.9121597334742546E-11},-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":12101.830065587092},{"$f":"+F99-F100","v":12101.830065587092},12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,5144.9244673605172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":210876.03558234114},"     End Excess Deferred",{"$f":"+E107-E108","v":198774.20551675404},{"$f":"+F107-F108","v":186672.37545116694},174570.54538557984,162468.71531999274,150366.88525440564,138265.05518881854,126163.22512323144,114061.39505764435,101959.56499205725,89857.734926470148,77755.904860883049,65654.07479529595,53552.244729708851,41450.414664121752,29348.584598534653,17246.754532947547,5144.924467360448,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,{"$f":"+BR107-BR108","v":-6.9121597334742546E-11},-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11,-6.9121597334742546E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":210876.0355823412},{"$f":"+E99-E100","v":12101.830065587092},{"$f":"+F99-F100","v":12101.830065587092},{"$f":"+G99-G100","v":12101.830065587099},12101.830065587099,12101.830065587106,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,5144.9244673605172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":1120.7699999999918},"     Begin Cumulative Difference",{"$f":"+$C113","v":1120.7699999999918},{"$f":"+E115","v":1146.3085621916503},{"$f":"+F115","v":2292.6171243833087},3438.9256865749671,4585.2342487666256,5731.5428109582845,6877.8513731499424,8024.1599353416004,9170.4684975332584,10316.777059724916,11463.085621916574,12609.394184108232,13755.70274629989,14902.011308491548,16048.319870683206,17194.628432874866,18340.936995066524,19487.245557258182,20633.55411944984,21779.862681641498,22926.171243833156,24072.479806024814,25218.788368216472,26365.09693040813,27511.405492599788,28657.714054791446,29804.022616983104,30950.331179174762,32096.63974136642,33242.948303558078,34389.25686574974,35535.565427941401,36681.873990133063,37828.182552324724,38974.491114516386,40120.799676708048,41267.108238899709,42413.416801091371,43559.725363283032,44706.033925474694,45852.342487666356,46998.651049858017,48144.959612049679,49291.268174241341,50437.576736433002,51583.885298624664,52730.193860816325,53876.502423007987,55022.810985199649,56169.11954739131,57315.428109582972,58461.736671774634,59608.045233966295,60754.353796157957,61900.662358349618,63046.97092054128,64193.279482732942,65339.588044924603,66485.896607116258,67632.205169307912,68778.513731499566,69924.822293691221,71071.130855882875,72217.439418074529,73363.747980266184,74510.056542457838,{"$f":"+BR115","v":75656.365104649492},76802.673666841147,77948.982229032801,79095.290791224455,80241.59935341611,81387.907915607764,82534.216477799418,83680.525039991073,84826.833602182727,85973.142164374382,87119.450726566036,88265.75928875769,89412.067850949345,90558.376413140999,91704.684975332653,92850.993537524308,93997.302099715962]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":25.538562191658457},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":1146.3085621916584},1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":1146.3085621916584},1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":1146.3085621916503},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":2292.6171243833087},3438.9256865749671,4585.2342487666256,5731.5428109582845,6877.8513731499424,8024.1599353416004,9170.4684975332584,10316.777059724916,11463.085621916574,12609.394184108232,13755.70274629989,14902.011308491548,16048.319870683206,17194.628432874866,18340.936995066524,19487.245557258182,20633.55411944984,21779.862681641498,22926.171243833156,24072.479806024814,25218.788368216472,26365.09693040813,27511.405492599788,28657.714054791446,29804.022616983104,30950.331179174762,32096.63974136642,33242.948303558078,34389.25686574974,35535.565427941401,36681.873990133063,37828.182552324724,38974.491114516386,40120.799676708048,41267.108238899709,42413.416801091371,43559.725363283032,44706.033925474694,45852.342487666356,46998.651049858017,48144.959612049679,49291.268174241341,50437.576736433002,51583.885298624664,52730.193860816325,53876.502423007987,55022.810985199649,56169.11954739131,57315.428109582972,58461.736671774634,59608.045233966295,60754.353796157957,61900.662358349618,63046.97092054128,64193.279482732942,65339.588044924603,66485.896607116258,67632.205169307912,68778.513731499566,69924.822293691221,71071.130855882875,72217.439418074529,73363.747980266184,74510.056542457838,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":75656.365104649492},76802.673666841147,77948.982229032801,79095.290791224455,80241.59935341611,81387.907915607764,82534.216477799418,83680.525039991073,84826.833602182727,85973.142164374382,87119.450726566036,88265.75928875769,89412.067850949345,90558.376413140999,91704.684975332653,92850.993537524308,93997.302099715962,95143.610661907616]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":25.538562191658457},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":1146.3085621916584},1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":1146.3085621916584},1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584,1146.3085621916584]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.25345000000000001},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.25345000000000001},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":6.4727485874758361},{"$f":"IF(F113=0,0,F116*$C118)","v":290.53190508747582},{"$f":"IF(G113=0,0,G116*$C118)","v":290.53190508747582},290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,{"$f":"IF(BS113=0,0,BS116*$C118)","v":290.53190508747582},290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":6.4727485874758361},{"$f":"+F116*F117","v":290.53190508747582},{"$f":"+G116*G117","v":290.53190508747582},290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,{"$f":"+BS116*BS117","v":290.53190508747582},290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582,290.53190508747582]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":432.33702749999679},"     Begin Cumulative DFIT",{"$f":"+C120","v":432.33702749999679},{"$f":"+E121","v":438.80977608747264},{"$f":"+F121","v":729.34168117494846},1019.8735862624243,1310.4054913499001,1600.9373964373758,1891.4693015248517,2182.0012066123277,2472.5331116998036,2763.0650167872795,3053.5969218747555,3344.1288269622314,3634.6607320497073,3925.1926371371833,4215.7245422246588,4506.2564473121347,4796.7883523996106,5087.3202574870866,5377.8521625745625,5668.3840676620384,5958.9159727495144,6249.4478778369903,6539.9797829244662,6830.5116880119422,7121.0435930994181,7411.575498186894,7702.10740327437,7992.6393083618459,8283.1712134493209,8573.703118536796,8864.235023624271,9154.766928711746,9445.298833799221,9735.8307388866961,10026.362643974171,10316.894549061646,10607.426454149121,10897.958359236596,11188.490264324071,11479.022169411546,11769.554074499021,12060.085979586496,12350.617884673971,12641.149789761446,12931.681694848921,13222.213599936396,13512.745505023871,13803.277410111346,14093.809315198821,14384.341220286296,14674.873125373771,14965.405030461246,15255.936935548722,15546.468840636197,15837.000745723672,16127.532650811147,16418.064555898622,16708.596460986097,16999.128366073572,17289.660271161047,17580.192176248522,17870.724081335997,18161.255986423472,18451.787891510947,18742.319796598422,19032.851701685897,{"$f":"+BR121","v":19323.383606773372},19613.915511860847,19904.447416948322,20194.979322035797,20485.511227123272,20776.043132210747,21066.575037298222,21357.106942385697,21647.638847473172,21938.170752560647,22228.702657648122,22519.234562735597,22809.766467823072,23100.298372910547,23390.830277998022,23681.362183085497,23971.894088172972]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":438.80977608747264},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":729.34168117494846},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":1019.8735862624243},1310.4054913499001,1600.9373964373758,1891.4693015248517,2182.0012066123277,2472.5331116998036,2763.0650167872795,3053.5969218747555,3344.1288269622314,3634.6607320497073,3925.1926371371833,4215.7245422246588,4506.2564473121347,4796.7883523996106,5087.3202574870866,5377.8521625745625,5668.3840676620384,5958.9159727495144,6249.4478778369903,6539.9797829244662,6830.5116880119422,7121.0435930994181,7411.575498186894,7702.10740327437,7992.6393083618459,8283.1712134493209,8573.703118536796,8864.235023624271,9154.766928711746,9445.298833799221,9735.8307388866961,10026.362643974171,10316.894549061646,10607.426454149121,10897.958359236596,11188.490264324071,11479.022169411546,11769.554074499021,12060.085979586496,12350.617884673971,12641.149789761446,12931.681694848921,13222.213599936396,13512.745505023871,13803.277410111346,14093.809315198821,14384.341220286296,14674.873125373771,14965.405030461246,15255.936935548722,15546.468840636197,15837.000745723672,16127.532650811147,16418.064555898622,16708.596460986097,16999.128366073572,17289.660271161047,17580.192176248522,17870.724081335997,18161.255986423472,18451.787891510947,18742.319796598422,19032.851701685897,19323.383606773372,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":19613.915511860847},19904.447416948322,20194.979322035797,20485.511227123272,20776.043132210747,21066.575037298222,21357.106942385697,21647.638847473172,21938.170752560647,22228.702657648122,22519.234562735597,22809.766467823072,23100.298372910547,23390.830277998022,23681.362183085497,23971.894088172972,24262.425993260447]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38280249363967367},{"$f":"IF(G113=0,0,+G120/G113)","v":0.31812624681983659},0.29656749787989101,0.28578812340991822,0.27932049872793452,0.27500874893994548,0.2719289276628104,0.26961906170495914,0.26782249929329704,0.26638524936396735,0.26520931760360672,0.2642293744699728,0.26340019181843649,0.26268946383140529,0.26207349957597825,0.26153453085247963,0.26105897021409846,0.26063624964664855,0.26025802598103548,0.25991762468198371,0.25960964255427021,0.25932965880180342,0.25907402146259456,0.25883968723498646,0.25862409974558703,0.25842509590921831,0.2582408330977658,0.2580697319157027,0.25791043081516118,0.2577617497879891,0.25762266108515069,0.25749226542623971,0.25736977253453541,0.25725448510704907,0.2571457855325619,0.25704312482332403,0.25694601334161254,0.25685401299051741,0.25676673060614513,0.25668381234099147,0.25660493886925995,0.2565298212771347,0.25645819752650362,0.25638982940090121,0.25632449985865896,0.25626201073129673,0.25620218071573719,0.25614484361749268,0.2560898468089724,0.25603704987279291,0.2559863234046989,0.25593754795460849,0.25589061308754041,0.25584541654888221,0.25580186352072071,0.25575986595785066,0.2557193419936778,0.2556802154075799,0.25564241514643449,0.25560587489399395,0.25557053268261698,0.2555363305425748,0.25550321418475613,0.25547113271311933,0.25544003836368673,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0.25540988626726724},0.25538063423342744,0.25535224255352407,0.25532467382086432,0.25529789276628057,0.25527186610760055,0.25524656241166166,0.25522195196766628,0.25519800667080594,0.2551746999151952,0.25515200649525843,0.2551299025148005,0.25510836530307229,0.25508737333721065,0.25506690617049549,0.25504694436592146,0.25502746943462978]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38280249363967367},{"$f":"IF(F115=0,0,+F121/F115)","v":0.31812624681983659},{"$f":"IF(G115=0,0,+G121/G115)","v":0.29656749787989101},0.28578812340991822,0.27932049872793452,0.27500874893994548,0.2719289276628104,0.26961906170495914,0.26782249929329704,0.26638524936396735,0.26520931760360672,0.2642293744699728,0.26340019181843649,0.26268946383140529,0.26207349957597825,0.26153453085247963,0.26105897021409846,0.26063624964664855,0.26025802598103548,0.25991762468198371,0.25960964255427021,0.25932965880180342,0.25907402146259456,0.25883968723498646,0.25862409974558703,0.25842509590921831,0.2582408330977658,0.2580697319157027,0.25791043081516118,0.2577617497879891,0.25762266108515069,0.25749226542623971,0.25736977253453541,0.25725448510704907,0.2571457855325619,0.25704312482332403,0.25694601334161254,0.25685401299051741,0.25676673060614513,0.25668381234099147,0.25660493886925995,0.2565298212771347,0.25645819752650362,0.25638982940090121,0.25632449985865896,0.25626201073129673,0.25620218071573719,0.25614484361749268,0.2560898468089724,0.25603704987279291,0.2559863234046989,0.25593754795460849,0.25589061308754041,0.25584541654888221,0.25580186352072071,0.25575986595785066,0.2557193419936778,0.2556802154075799,0.25564241514643449,0.25560587489399395,0.25557053268261698,0.2555363305425748,0.25550321418475613,0.25547113271311933,0.25544003836368673,0.25540988626726724,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0.25538063423342744},0.25535224255352407,0.25532467382086432,0.25529789276628057,0.25527186610760055,0.25524656241166166,0.25522195196766628,0.25519800667080594,0.2551746999151952,0.25515200649525843,0.2551299025148005,0.25510836530307229,0.25508737333721065,0.25506690617049549,0.25504694436592146,0.25502746943462978,0.25500846377879083]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":432.33702749999679},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":438.80977608747264},{"$f":"+E124+F119","v":729.34168117494846},{"$f":"+F124+G119","v":1019.8735862624243},1310.4054913499001,1600.9373964373758,1891.4693015248517,2182.0012066123277,2472.5331116998036,2763.0650167872795,3053.5969218747555,3344.1288269622314,3634.6607320497073,3925.1926371371833,4215.7245422246588,4506.2564473121347,4796.7883523996106,5087.3202574870866,5377.8521625745625,5668.3840676620384,5958.9159727495144,6249.4478778369903,6539.9797829244662,6830.5116880119422,7121.0435930994181,7411.575498186894,7702.10740327437,7992.6393083618459,8283.1712134493209,8573.703118536796,8864.235023624271,9154.766928711746,9445.298833799221,9735.8307388866961,10026.362643974171,10316.894549061646,10607.426454149121,10897.958359236596,11188.490264324071,11479.022169411546,11769.554074499021,12060.085979586496,12350.617884673971,12641.149789761446,12931.681694848921,13222.213599936396,13512.745505023871,13803.277410111346,14093.809315198821,14384.341220286296,14674.873125373771,14965.405030461246,15255.936935548722,15546.468840636197,15837.000745723672,16127.532650811147,16418.064555898622,16708.596460986097,16999.128366073572,17289.660271161047,17580.192176248522,17870.724081335997,18161.255986423472,18451.787891510947,18742.319796598422,19032.851701685897,19323.383606773372,{"$f":"+BR124+BS119","v":19613.915511860847},19904.447416948322,20194.979322035797,20485.511227123272,20776.043132210747,21066.575037298222,21357.106942385697,21647.638847473172,21938.170752560647,22228.702657648122,22519.234562735597,22809.766467823072,23100.298372910547,23390.830277998022,23681.362183085497,23971.894088172972,24262.425993260447]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":284.05915649999793},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":290.53190508747377},{"$f":"IF(F118<>0,+E125+F118,0)","v":581.06381017494959},{"$f":"IF(G118<>0,+F125+G118,0)","v":871.59571526242541},1162.1276203499012,1452.6595254373769,1743.1914305248529,2033.7233356123288,2324.2552406998047,2614.7871457872807,2905.3190508747566,3195.8509559622325,3486.3828610497085,3776.9147661371844,4067.4466712246603,4357.9785763121363,4648.5104813996122,4939.0423864870882,5229.5742915745641,5520.10619666204,5810.638101749516,6101.1700068369919,6391.7019119244678,6682.2338170119438,6972.7657220994197,7263.2976271868956,7553.8295322743716,7844.3614373618475,8134.8933424493234,8425.4252475367994,8715.9571526242744,9006.4890577117494,9297.0209627992244,9587.5528678866995,9878.0847729741745,10168.61667806165,10459.148583149125,10749.6804882366,11040.212393324075,11330.74429841155,11621.276203499025,11911.8081085865,12202.340013673975,12492.87191876145,12783.403823848925,13073.9357289364,13364.467634023875,13654.99953911135,13945.531444198825,14236.0633492863,14526.595254373775,14817.12715946125,15107.659064548725,15398.1909696362,15688.722874723675,15979.25477981115,16269.786684898625,16560.318589986102,16850.850495073577,17141.382400161052,17431.914305248527,17722.446210336002,18012.978115423477,18303.510020510952,18594.041925598427,18884.573830685902,19175.105735773377,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":19465.637640860852},19756.169545948327,20046.701451035802,20337.233356123277,20627.765261210752,20918.297166298227,21208.829071385702,21499.360976473177,21789.892881560652,22080.424786648127,22370.956691735602,22661.488596823077,22952.020501910552,23242.552406998027,23533.084312085502,23823.616217172977,24114.148122260453]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":148.27787099999887},{"$f":"+E128","v":148.27787099999887},{"$f":"+F128","v":148.27787099999887},148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,{"$f":"+BR128","v":148.27787099999887},148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":148.27787099999887},"     End Excess Deferred",{"$f":"+E126-E127","v":148.27787099999887},{"$f":"+F126-F127","v":148.27787099999887},148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,{"$f":"+BR126-BR127","v":148.27787099999887},148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887,148.27787099999887]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":51489.92810308261},"     Begin Cumulative Difference",{"$f":"+$C132","v":51489.92810308261},{"$f":"+E134","v":54505.003832254857},{"$f":"+F134","v":54434.759561427105},51279.21529059935,48123.671019771595,44968.12674894384,41812.582478116085,38657.038207288329,35501.493936460574,32345.949665632819,29190.405394805064,26034.861123977309,22879.316853149554,19723.772582321799,16568.228311494044,13412.68404066629,10257.139769838537,7101.5954990107839,3946.0512281830306,790.50695735527734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":3015.0757291722466},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-70.244270827753098},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-3155.5442708277533},-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":54505.003832254857},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":54434.759561427105},51279.21529059935,48123.671019771595,44968.12674894384,41812.582478116085,38657.038207288329,35501.493936460574,32345.949665632819,29190.405394805064,26034.861123977309,22879.316853149554,19723.772582321799,16568.228311494044,13412.68404066629,10257.139769838537,7101.5954990107839,3946.0512281830306,790.50695735527734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":3015.0757291722466},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-70.244270827753098},-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-3155.5442708277533,-790.50695735527734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.3784315064503595},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.3784315064503595},0.37843150645035956,0.37843150645035961,0.37843150645035961,0.37843150645035961,0.37843150645035961,0.37843150645035967,0.37843150645035967,0.37843150645035972,0.37843150645035978,0.37843150645035983,0.37843150645035989,0.37843150645035994,0.37843150645035989,0.37843150645035994,0.37843150645035989,0.37843150645035994,0.37843150645035978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":764.17094355870597},{"$f":"IF(F132=0,0,F135*$C137)","v":-17.803410441294023},{"$f":"IF(G132=0,0,G135*$C137)","v":-799.7726954412941},-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-799.7726954412941,-200.35398834169504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":764.17094355870597},{"$f":"+F135*F136","v":-26.582645228853647},{"$f":"+G135*G136","v":-1194.157372080148},-1194.157372080148,-1194.1573720801482,-1194.1573720801482,-1194.1573720801482,-1194.1573720801482,-1194.1573720801484,-1194.1573720801484,-1194.1573720801487,-1194.1573720801487,-1194.1573720801489,-1194.1573720801491,-1194.1573720801493,-1194.1573720801491,-1194.1573720801493,-1194.1573720801491,-1194.1573720801493,-299.15273873144793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":19862.239765764116},"     Begin Cumulative DFIT",{"$f":"+C139","v":19862.239765764116},{"$f":"+E140","v":20626.410709322823},{"$f":"+F140","v":20599.82806409397},19405.670692013824,18211.513319933678,17017.355947853528,15823.19857577338,14629.041203693232,13434.883831613084,12240.726459532936,11046.569087452788,9852.4117153726402,8658.2543432924922,7464.0969712123433,6269.9395991321944,5075.7822270520446,3881.6248549718957,2687.4674828917464,1493.3101108115973,299.15273873144793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":20626.410709322823},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":20599.82806409397},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":19405.670692013824},18211.513319933678,17017.355947853528,15823.19857577338,14629.041203693232,13434.883831613084,12240.726459532936,11046.569087452788,9852.4117153726402,8658.2543432924922,7464.0969712123433,6269.9395991321944,5075.7822270520446,3881.6248549718957,2687.4674828917464,1493.3101108115973,299.15273873144793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.3784315064503595},{"$f":"IF(G132=0,0,+G139/G132)","v":0.3784315064503595},0.37843150645035956,0.37843150645035961,0.37843150645035961,0.37843150645035961,0.37843150645035961,0.37843150645035967,0.37843150645035967,0.37843150645035972,0.37843150645035978,0.37843150645035983,0.37843150645035989,0.37843150645035994,0.37843150645035989,0.37843150645035994,0.37843150645035989,0.37843150645035994,0.37843150645035978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.3784315064503595},{"$f":"IF(F134=0,0,+F140/F134)","v":0.3784315064503595},{"$f":"IF(G134=0,0,+G140/G134)","v":0.37843150645035956},0.37843150645035961,0.37843150645035961,0.37843150645035961,0.37843150645035961,0.37843150645035967,0.37843150645035967,0.37843150645035972,0.37843150645035978,0.37843150645035983,0.37843150645035989,0.37843150645035994,0.37843150645035989,0.37843150645035994,0.37843150645035989,0.37843150645035994,0.37843150645035978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":19862.239765764116},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":20626.410709322823},{"$f":"+E143+F138","v":20599.82806409397},{"$f":"+F143+G138","v":19405.670692013824},18211.513319933678,17017.355947853528,15823.19857577338,14629.041203693232,13434.883831613084,12240.726459532936,11046.569087452788,9852.4117153726402,8658.2543432924922,7464.0969712123433,6269.9395991321944,5075.7822270520446,3881.6248549718957,2687.4674828917464,1493.3101108115973,299.15273873144793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":13050.122277726288},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":13814.293221284994},{"$f":"IF(F137<>0,+E144+F137,0)","v":13796.489810843699},{"$f":"IF(G137<>0,+F144+G137,0)","v":12996.717115402405},12196.944419961112,11397.171724519818,10597.399029078524,9797.6263336372303,8997.8536381959366,8198.0809427546428,7398.3082473133491,6598.5355518720553,5798.7628564307615,4998.9901609894678,4199.217465548174,3399.4447701068798,2599.6720746655856,1799.8993792242914,1000.1266837829972,200.35398834170314,8.1001871876651421E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":6812.1174880378276},{"$f":"+E147","v":6812.1174880378276},{"$f":"+F147","v":6803.3382532502683},6408.9535766114141,6014.5688999725598,5620.1842233337056,5225.7995466948514,4831.4148700559972,4437.030193417143,4042.6455167782888,3648.2608401394345,3253.8761635005799,2859.4914868617252,2465.1068102228705,2070.7221335840154,1676.3374569451603,1281.9527803063052,887.56810366744992,493.18342702859491,98.798750389739666,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,{"$f":"+BR147","v":-1.3216094885137863E-11},-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":8.7792347875596235},394.38467663885388,394.38467663885388,394.3846766388541,394.3846766388541,394.3846766388541,394.3846766388541,394.38467663885433,394.38467663885433,394.38467663885456,394.38467663885456,394.38467663885478,394.38467663885501,394.38467663885524,394.38467663885501,394.38467663885524,394.38467663885501,394.38467663885524,98.798750389752882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":6812.1174880378276},"     End Excess Deferred",{"$f":"+E145-E146","v":6812.1174880378276},{"$f":"+F145-F146","v":6803.3382532502683},6408.9535766114141,6014.5688999725598,5620.1842233337056,5225.7995466948514,4831.4148700559972,4437.030193417143,4042.6455167782888,3648.2608401394345,3253.8761635005799,2859.4914868617252,2465.1068102228705,2070.7221335840154,1676.3374569451603,1281.9527803063052,887.56810366744992,493.18342702859491,98.798750389739666,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,{"$f":"+BR145-BR146","v":-1.3216094885137863E-11},-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11,-1.3216094885137863E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":6812.1174880378403},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":8.7792347875596235},{"$f":"+G137-G138","v":394.38467663885388},394.38467663885388,394.3846766388541,394.3846766388541,394.3846766388541,394.3846766388541,394.38467663885433,394.38467663885433,394.38467663885456,394.38467663885456,394.38467663885478,394.38467663885501,394.38467663885524,394.38467663885501,394.38467663885524,394.38467663885501,394.38467663885524,98.798750389752882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":324.88999999999908},"     Begin Cumulative Difference",{"$f":"+$C151","v":324.88999999999908},{"$f":"+E153","v":261.35131789284429},{"$f":"+F153","v":197.87263578568951},199.35395367853471,265.80527157137993,332.25658946422516,398.70790735707038,465.15922524991561,531.61054314276078,598.06186103560594,664.51317892845111,730.96449682129628,797.41581471414145,863.86713260698662,930.31845049983178,996.76976839267695,1063.2210862855222,1129.6724041783675,1196.1237220712128,1262.5750399640581,1329.0263578569034,1395.4776757497486,1461.9289936425939,1528.3803115354392,1594.8316294282845,1661.2829473211298,1727.734265213975,1794.1855831068203,1860.6369009996656,1927.0882188925109,1993.5395367853562,2059.9908546782012,2126.4421725710463,2192.8934904638913,2259.3448083567364,2325.7961262495814,2392.2474441424265,2458.6987620352716,2525.1500799281166,2591.6013978209617,2658.0527157138067,2724.5040336066518,2790.9553514994968,2857.4066693923419,2923.8579872851869,2990.309305178032,3056.760623070877,3123.2119409637221,3189.6632588565672,3256.1145767494122,3322.5658946422573,3389.0172125351023,3455.4685304279474,3521.9198483207924,3588.3711662136375,3654.8224841064825,3721.2738019993276,3787.7251198921726,3854.1764377850177,3920.6277556778628,3987.0790735707078,4053.5303914635529,4119.9817093563979,4186.4330272492434,4252.8843451420889,4319.3356630349344,{"$f":"+BR153","v":4385.78698092778},4452.2382988206255,4518.689616713471,4585.1409346063165,4651.592252499162,4718.0435703920075,4784.494888284853,4850.9462061776985,4917.397524070544,4983.8488419633895,5050.300159856235,5116.7514777490805,5183.2027956419261,5249.6541135347716,5316.1054314276171,5382.5567493204626,5449.0080672133081]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":-63.538682107154798},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":-63.478682107154796},1.4813178928452118,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":66.451317892845211},66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":261.35131789284429},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":197.87263578568951},199.35395367853471,265.80527157137993,332.25658946422516,398.70790735707038,465.15922524991561,531.61054314276078,598.06186103560594,664.51317892845111,730.96449682129628,797.41581471414145,863.86713260698662,930.31845049983178,996.76976839267695,1063.2210862855222,1129.6724041783675,1196.1237220712128,1262.5750399640581,1329.0263578569034,1395.4776757497486,1461.9289936425939,1528.3803115354392,1594.8316294282845,1661.2829473211298,1727.734265213975,1794.1855831068203,1860.6369009996656,1927.0882188925109,1993.5395367853562,2059.9908546782012,2126.4421725710463,2192.8934904638913,2259.3448083567364,2325.7961262495814,2392.2474441424265,2458.6987620352716,2525.1500799281166,2591.6013978209617,2658.0527157138067,2724.5040336066518,2790.9553514994968,2857.4066693923419,2923.8579872851869,2990.309305178032,3056.760623070877,3123.2119409637221,3189.6632588565672,3256.1145767494122,3322.5658946422573,3389.0172125351023,3455.4685304279474,3521.9198483207924,3588.3711662136375,3654.8224841064825,3721.2738019993276,3787.7251198921726,3854.1764377850177,3920.6277556778628,3987.0790735707078,4053.5303914635529,4119.9817093563979,4186.4330272492434,4252.8843451420889,4319.3356630349344,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":4385.78698092778},4452.2382988206255,4518.689616713471,4585.1409346063165,4651.592252499162,4718.0435703920075,4784.494888284853,4850.9462061776985,4917.397524070544,4983.8488419633895,5050.300159856235,5116.7514777490805,5183.2027956419261,5249.6541135347716,5316.1054314276171,5382.5567493204626,5449.0080672133081,5515.4593851061536]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":-63.538682107154798},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":-63.478682107154796},1.4813178928452118,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":66.451317892845211},66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211,66.451317892845211]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.38574999999999998},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.38574999999999993},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":-16.103878980058383},{"$f":"IF(F151=0,0,F154*$C156)","v":-16.088671980058383},{"$f":"IF(G151=0,0,G154*$C156)","v":0.37544001994161891},16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,{"$f":"IF(BS151=0,0,BS154*$C156)","v":16.842086519941621},16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":-24.510046622834963},{"$f":"+F154*F155","v":-24.486901622834957},{"$f":"+G154*G155","v":0.37544001994161891},16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,{"$f":"+BS154*BS155","v":16.842086519941621},16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621,16.842086519941621]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":125.32631749999963},"     Begin Cumulative DFIT",{"$f":"+C158","v":125.32631749999963},{"$f":"+E159","v":100.81627087716467},{"$f":"+F159","v":76.32936925432972},76.704809274271341,93.546895794212958,110.38898231415457,127.23106883409619,144.07315535403782,160.91524187397945,177.75732839392109,194.59941491386272,211.44150143380435,228.28358795374598,245.12567447368761,261.96776099362921,278.80984751357084,295.65193403351248,312.49402055345411,329.33610707339574,346.17819359333737,363.020280113279,379.86236663322063,396.70445315316226,413.54653967310389,430.38862619304552,447.23071271298716,464.07279923292879,480.91488575287042,497.75697227281205,514.59905879275368,531.44114531269531,548.28323183263694,565.12531835257857,581.96740487252021,598.80949139246184,615.65157791240347,632.4936644323451,649.33575095228673,666.17783747222836,683.01992399216999,699.86201051211162,716.70409703205326,733.54618355199489,750.38827007193652,767.23035659187815,784.07244311181978,800.91452963176141,817.75661615170304,834.59870267164467,851.4407891915863,868.28287571152794,885.12496223146957,901.9670487514112,918.80913527135283,935.65122179129446,952.49330831123609,969.33539483117772,986.17748135111935,1003.019567871061,1019.8616543910026,1036.7037409109441,1053.5458274308858,1070.3879139508274,1087.230000470769,1104.0720869907107,1120.9141735106523,{"$f":"+BR159","v":1137.7562600305939},1154.5983465505356,1171.4404330704772,1188.2825195904188,1205.1246061103604,1221.9666926303021,1238.8087791502437,1255.6508656701853,1272.492952190127,1289.3350387100686,1306.1771252300102,1323.0192117499519,1339.8612982698935,1356.7033847898351,1373.5454713097768,1390.3875578297184,1407.22964434966]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":100.81627087716467},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":76.32936925432972},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":76.704809274271341},93.546895794212958,110.38898231415457,127.23106883409619,144.07315535403782,160.91524187397945,177.75732839392109,194.59941491386272,211.44150143380435,228.28358795374598,245.12567447368761,261.96776099362921,278.80984751357084,295.65193403351248,312.49402055345411,329.33610707339574,346.17819359333737,363.020280113279,379.86236663322063,396.70445315316226,413.54653967310389,430.38862619304552,447.23071271298716,464.07279923292879,480.91488575287042,497.75697227281205,514.59905879275368,531.44114531269531,548.28323183263694,565.12531835257857,581.96740487252021,598.80949139246184,615.65157791240347,632.4936644323451,649.33575095228673,666.17783747222836,683.01992399216999,699.86201051211162,716.70409703205326,733.54618355199489,750.38827007193652,767.23035659187815,784.07244311181978,800.91452963176141,817.75661615170304,834.59870267164467,851.4407891915863,868.28287571152794,885.12496223146957,901.9670487514112,918.80913527135283,935.65122179129446,952.49330831123609,969.33539483117772,986.17748135111935,1003.019567871061,1019.8616543910026,1036.7037409109441,1053.5458274308858,1070.3879139508274,1087.230000470769,1104.0720869907107,1120.9141735106523,1137.7562600305939,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":1154.5983465505356},1171.4404330704772,1188.2825195904188,1205.1246061103604,1221.9666926303021,1238.8087791502437,1255.6508656701853,1272.492952190127,1289.3350387100686,1306.1771252300102,1323.0192117499519,1339.8612982698935,1356.7033847898351,1373.5454713097768,1390.3875578297184,1407.22964434966,1424.0717308696017]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.38574999999999993},{"$f":"IF(G151=0,0,+G158/G151)","v":0.38574999999999998},0.38476693267874967,0.35193769950906212,0.33224015960724962,0.31910846633937462,0.30972868543374971,0.30269384975453101,0.29722231089291651,0.29284507980362484,0.28926370891238629,0.28627923316968745,0.28375390754124996,0.28158934271687497,0.27971338653575001,0.27807192487726562,0.27662357635507351,0.27533615544645829,0.27418425252822365,0.27314753990181245,0.27220956181124994,0.27135685445619312,0.27057829556679341,0.26986461658484368,0.26920803192144993,0.26860195377062496,0.26804077029763884,0.26751967135843746,0.267034510277112,0.26658169326787495,0.26615809025923381,0.26576096243863279,0.26538790297079545,0.26503678817753679,0.26470573708675005,0.26439307772322923,0.2640973188658447,0.26381712626411197,0.26355130251375014,0.2632987699509064,0.26305855604966483,0.2628297809056252,0.26261164646595953,0.26240342722809679,0.26220446217858356,0.26201414778339699,0.26183193187311193,0.26165730829242212,0.2614898122048217,0.26132901596072527,0.26117452545169145,0.26102597688531282,0.26088303392521256,0.26074538514881979,0.26061274178247762,0.2604848356792191,0.26036141750940822,0.26024225513855637,0.2601271321701063,0.26001584663393784,0.2599082098038733,0.2598040451296173,0.25970318727041702,0.2596054812193167,0.2595107815082503,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0.25941895148539801},0.25932986265725771,0.25924339408876862,0.25915943185559803,0.25907786854337522,0.25899860278924314,0.25892153886161473,0.25884658627446933,0.25877365943292241,0.25870267730715013,0.25863356313205604,0.25856624413034102,0.2585006512568751,0.25843671896248427,0.25837438497545318,0.25831359009921301,0.25825427802483236]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.38574999999999993},{"$f":"IF(F153=0,0,+F159/F153)","v":0.38574999999999998},{"$f":"IF(G153=0,0,+G159/G153)","v":0.38476693267874967},0.35193769950906212,0.33224015960724962,0.31910846633937462,0.30972868543374971,0.30269384975453101,0.29722231089291651,0.29284507980362484,0.28926370891238629,0.28627923316968745,0.28375390754124996,0.28158934271687497,0.27971338653575001,0.27807192487726562,0.27662357635507351,0.27533615544645829,0.27418425252822365,0.27314753990181245,0.27220956181124994,0.27135685445619312,0.27057829556679341,0.26986461658484368,0.26920803192144993,0.26860195377062496,0.26804077029763884,0.26751967135843746,0.267034510277112,0.26658169326787495,0.26615809025923381,0.26576096243863279,0.26538790297079545,0.26503678817753679,0.26470573708675005,0.26439307772322923,0.2640973188658447,0.26381712626411197,0.26355130251375014,0.2632987699509064,0.26305855604966483,0.2628297809056252,0.26261164646595953,0.26240342722809679,0.26220446217858356,0.26201414778339699,0.26183193187311193,0.26165730829242212,0.2614898122048217,0.26132901596072527,0.26117452545169145,0.26102597688531282,0.26088303392521256,0.26074538514881979,0.26061274178247762,0.2604848356792191,0.26036141750940822,0.26024225513855637,0.2601271321701063,0.26001584663393784,0.2599082098038733,0.2598040451296173,0.25970318727041702,0.2596054812193167,0.2595107815082503,0.25941895148539801,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0.25932986265725771},0.25924339408876862,0.25915943185559803,0.25907786854337522,0.25899860278924314,0.25892153886161473,0.25884658627446933,0.25877365943292241,0.25870267730715013,0.25863356313205604,0.25856624413034102,0.2585006512568751,0.25843671896248427,0.25837438497545318,0.25831359009921301,0.25825427802483236,0.25819639515706327]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":125.32631749999963},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":100.81627087716467},{"$f":"+E162+F157","v":76.32936925432972},{"$f":"+F162+G157","v":76.704809274271341},93.546895794212958,110.38898231415457,127.23106883409619,144.07315535403782,160.91524187397945,177.75732839392109,194.59941491386272,211.44150143380435,228.28358795374598,245.12567447368761,261.96776099362921,278.80984751357084,295.65193403351248,312.49402055345411,329.33610707339574,346.17819359333737,363.020280113279,379.86236663322063,396.70445315316226,413.54653967310389,430.38862619304552,447.23071271298716,464.07279923292879,480.91488575287042,497.75697227281205,514.59905879275368,531.44114531269531,548.28323183263694,565.12531835257857,581.96740487252021,598.80949139246184,615.65157791240347,632.4936644323451,649.33575095228673,666.17783747222836,683.01992399216999,699.86201051211162,716.70409703205326,733.54618355199489,750.38827007193652,767.23035659187815,784.07244311181978,800.91452963176141,817.75661615170304,834.59870267164467,851.4407891915863,868.28287571152794,885.12496223146957,901.9670487514112,918.80913527135283,935.65122179129446,952.49330831123609,969.33539483117772,986.17748135111935,1003.019567871061,1019.8616543910026,1036.7037409109441,1053.5458274308858,1070.3879139508274,1087.230000470769,1104.0720869907107,1120.9141735106523,1137.7562600305939,{"$f":"+BR162+BS157","v":1154.5983465505356},1171.4404330704772,1188.2825195904188,1205.1246061103604,1221.9666926303021,1238.8087791502437,1255.6508656701853,1272.492952190127,1289.3350387100686,1306.1771252300102,1323.0192117499519,1339.8612982698935,1356.7033847898351,1373.5454713097768,1390.3875578297184,1407.22964434966,1424.0717308696017]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":82.343370499999764},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":66.239491519941382},{"$f":"IF(F156<>0,+E163+F156,0)","v":50.150819539883003},{"$f":"IF(G156<>0,+F163+G156,0)","v":50.526259559824624},67.368346079766241,84.210432599707858,101.05251911964947,117.89460563959109,134.73669215953271,151.57877867947434,168.42086519941597,185.2629517193576,202.10503823929923,218.94712475924086,235.7892112791825,252.63129779912413,269.47338431906576,286.31547083900739,303.15755735894902,319.99964387889065,336.84173039883228,353.68381691877391,370.52590343871555,387.36798995865718,404.21007647859881,421.05216299854044,437.89424951848207,454.7363360384237,471.57842255836533,488.42050907830696,505.26259559824859,522.10468211819023,538.94676863813186,555.78885515807349,572.63094167801512,589.47302819795675,606.31511471789838,623.15720123784001,639.99928775778164,656.84137427772328,673.68346079766491,690.52554731760654,707.36763383754817,724.2097203574898,741.05180687743143,757.89389339737306,774.73597991731469,791.57806643725633,808.42015295719796,825.26223947713959,842.10432599708122,858.94641251702285,875.78849903696448,892.63058555690611,909.47267207684774,926.31475859678937,943.15684511673101,959.99893163667264,976.84101815661427,993.6831046765559,1010.5251911964975,1027.367277716439,1044.2093642363807,1061.0514507563223,1077.8935372762639,1094.7356237962056,1111.5777103161472,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":1128.4197968360888},1145.2618833560305,1162.1039698759721,1178.9460563959137,1195.7881429158554,1212.630229435797,1229.4723159557386,1246.3144024756803,1263.1564889956219,1279.9985755155635,1296.8406620355051,1313.6827485554468,1330.5248350753884,1347.36692159533,1364.2090081152717,1381.0510946352133,1397.8931811551549]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":42.982946999999868},{"$f":"+E166","v":34.576779357223288},{"$f":"+F166","v":26.178549714446714},26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,{"$f":"+BR166","v":26.178549714446714},26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":8.4061676427765804},{"$f":"+F156-F157","v":8.3982296427765739},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":42.982946999999868},"     End Excess Deferred",{"$f":"+E164-E165","v":34.576779357223288},{"$f":"+F164-F165","v":26.178549714446714},26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,{"$f":"+BR164-BR165","v":26.178549714446714},26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714,26.178549714446714]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":16.804397285553154},{"$f":"+E156-E157","v":8.4061676427765804},{"$f":"+F156-F157","v":8.3982296427765739},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":360112.23469347111},"     Begin Cumulative Difference",{"$f":"+$C170","v":360112.23469347111},{"$f":"+E172","v":384939.01513592771},{"$f":"+F172","v":409764.88557838427},434591.77602084086,434004.93646329746,408004.61690575402,382004.29734821059,356003.97779066715,330003.65823312372,304003.33867558028,278003.01911803684,252002.69956049343,226002.38000295003,200002.06044540662,174001.74088786321,148001.4213303198,122001.1017727764,96000.78221523299,70000.462657689583,44000.143100146175,17999.823542602764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":24826.780442456587},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":24825.870442456591},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":24826.890442456588},-586.8395575434115,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":384939.01513592771},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":409764.88557838427},434591.77602084086,434004.93646329746,408004.61690575402,382004.29734821059,356003.97779066715,330003.65823312372,304003.33867558028,278003.01911803684,252002.69956049343,226002.38000295003,200002.06044540662,174001.74088786321,148001.4213303198,122001.1017727764,96000.78221523299,70000.462657689583,44000.143100146175,17999.823542602764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":24826.780442456587},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":24825.870442456591},24826.890442456588,-586.8395575434115,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-26000.319557543411,-17999.823542602764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083977,0.36307666870083982,0.36307666870083988,0.36307666870083988,0.36307666870083982,0.36307666870083977,0.36307666870083977,0.36307666870083977,0.36307666870083971,0.36307666870083971,0.36307666870083966,0.36307666870083966,0.3630766687008396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":6292.3475031406224},{"$f":"IF(F170=0,0,F173*$C175)","v":6292.1168636406237},{"$f":"IF(G170=0,0,G173*$C175)","v":6292.3753826406228},-148.73448585937766,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-6589.7809918593775,-4562.0552768726711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":6292.3475031406224},{"$f":"+F173*F174","v":6292.1168636406237},{"$f":"+G173*G174","v":6292.3753826406228},-213.06775161473658,-9440.1094101101517,-9440.1094101101517,-9440.1094101101517,-9440.1094101101517,-9440.1094101101535,-9440.1094101101553,-9440.1094101101571,-9440.1094101101571,-9440.1094101101553,-9440.1094101101535,-9440.1094101101535,-9440.1094101101535,-9440.1094101101517,-9440.1094101101517,-9440.1094101101517,-9440.1094101101517,-6535.3159690511566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":138913.29453300647},"     Begin Cumulative DFIT",{"$f":"+C177","v":138913.29453300647},{"$f":"+E178","v":145205.6420361471},{"$f":"+F178","v":151497.75889978773},157790.13428242836,157577.06653081364,148136.95712070348,138696.84771059331,129256.73830048316,119816.62889037302,110376.51948026287,100936.41007015272,91496.300660042558,82056.191249932395,72616.081839822233,63175.972429712077,53735.863019601922,44295.753609491767,34855.644199381612,25415.53478927146,15975.425379161308,6535.3159690511566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":145205.6420361471},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":151497.75889978773},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":157790.13428242836},157577.06653081364,148136.95712070348,138696.84771059331,129256.73830048316,119816.62889037302,110376.51948026287,100936.41007015272,91496.300660042558,82056.191249932395,72616.081839822233,63175.972429712077,53735.863019601922,44295.753609491767,34855.644199381612,25415.53478927146,15975.425379161308,6535.3159690511566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.37721726384339821},{"$f":"IF(G170=0,0,+G177/G170)","v":0.36971874416703182},0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083977,0.36307666870083982,0.36307666870083988,0.36307666870083988,0.36307666870083982,0.36307666870083977,0.36307666870083977,0.36307666870083977,0.36307666870083971,0.36307666870083971,0.36307666870083966,0.36307666870083966,0.3630766687008396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.37721726384339821},{"$f":"IF(F172=0,0,+F178/F172)","v":0.36971874416703182},{"$f":"IF(G172=0,0,+G178/G172)","v":0.36307666870083971},0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083971,0.36307666870083977,0.36307666870083982,0.36307666870083988,0.36307666870083988,0.36307666870083982,0.36307666870083977,0.36307666870083977,0.36307666870083977,0.36307666870083971,0.36307666870083971,0.36307666870083966,0.36307666870083966,0.3630766687008396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":138913.29453300647},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":145205.6420361471},{"$f":"+E181+F176","v":151497.75889978773},{"$f":"+F181+G176","v":157790.13428242836},157577.06653081364,148136.95712070348,138696.84771059331,129256.73830048316,119816.62889037302,110376.51948026287,100936.41007015272,91496.300660042558,82056.191249932395,72616.081839822233,63175.972429712077,53735.863019601922,44295.753609491767,34855.644199381612,25415.53478927146,15975.425379161308,6535.3159690511566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":91270.445883060253},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":97562.793386200879},{"$f":"IF(F175<>0,+E182+F175,0)","v":103854.9102498415},{"$f":"IF(G175<>0,+F182+G175,0)","v":110147.28563248212},109998.55114662275,103408.77015476336,96818.989162903978,90229.208171044593,83639.427179185208,77049.646187325823,70459.865195466438,63870.084203607061,57280.303211747683,50690.522219888306,44100.741228028928,37510.960236169551,30921.179244310173,24331.398252450796,17741.617260591418,11151.83626873204,4562.0552768726629,-8.1854523159563541E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":47642.848649946216},{"$f":"+E185","v":47642.848649946216},{"$f":"+F185","v":47642.848649946216},47642.848649946216,47578.515384190854,44728.186965940084,41877.858547689306,39027.530129438528,36177.20171118775,33326.873292936973,30476.544874686195,27626.216456435417,24775.888038184639,21925.559619933862,19075.231201683084,16224.902783432308,13374.574365181532,10524.245946930758,7673.9175286799837,4823.5891104292095,1973.2606921784354,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,{"$f":"+BR185","v":-5.0022208597511053E-11},-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,64.333265755358923,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507759,2850.3284182507778,2850.3284182507796,2850.3284182507796,2850.3284182507778,2850.3284182507759,2850.3284182507759,2850.3284182507759,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507741,1973.2606921784854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":47642.848649946216},"     End Excess Deferred",{"$f":"+E183-E184","v":47642.848649946216},{"$f":"+F183-F184","v":47642.848649946216},47642.848649946216,47578.515384190854,44728.186965940084,41877.858547689306,39027.530129438528,36177.20171118775,33326.873292936973,30476.544874686195,27626.216456435417,24775.888038184639,21925.559619933862,19075.231201683084,16224.902783432308,13374.574365181532,10524.245946930758,7673.9175286799837,4823.5891104292095,1973.2606921784354,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,{"$f":"+BR183-BR184","v":-5.0022208597511053E-11},-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":47642.848649946267},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},64.333265755358923,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507759,2850.3284182507778,2850.3284182507796,2850.3284182507796,2850.3284182507778,2850.3284182507759,2850.3284182507759,2850.3284182507759,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507741,1973.2606921784854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.1096266687008397},{"$f":"+H187*H173","v":-64.333265755358923},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.10962666870083976},{"$f":"+R187*R173","v":-2850.3284182507759}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":10889.138993392482},"     Begin Cumulative Difference",{"$f":"+$C189","v":10889.138993392482},{"$f":"+E191","v":11307.162074594469},{"$f":"+F191","v":11725.225155796457},12143.248236998445,12561.271318200432,12484.964399402419,11724.297480604408,10963.630561806396,10202.963643008385,9442.2967242103732,8681.6298054123617,7920.9628866143494,7160.295967816337,6399.6290490183246,5638.9621302203122,4878.2952114222999,4117.6282926242875,3356.9613738262756,2596.2944550282637,1835.6275362302517,1074.9606174322398,314.29369863422778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":418.02308120198802},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":418.06308120198798},418.02308120198802,418.02308120198802,-76.30691879801202,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":11307.162074594469},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":11725.225155796457},12143.248236998445,12561.271318200432,12484.964399402419,11724.297480604408,10963.630561806396,10202.963643008385,9442.2967242103732,8681.6298054123617,7920.9628866143494,7160.295967816337,6399.6290490183246,5638.9621302203122,4878.2952114222999,4117.6282926242875,3356.9613738262756,2596.2944550282637,1835.6275362302517,1074.9606174322398,314.29369863422778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":418.02308120198802},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":418.06308120198798},418.02308120198802,418.02308120198802,-76.30691879801202,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-760.66691879801203,-314.29369863422778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.36813847796786658,0.36813847796786658,0.36813847796786658,0.36813847796786658,0.36813847796786653,0.36813847796786653,0.36813847796786653,0.36813847796786658,0.36813847796786658,0.36813847796786664,0.3681384779678667,0.36813847796786675,0.36813847796786675,0.36813847796786681,0.36813847796786675,0.3681384779678667,0.3681384779678667,0.36813847796786664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":105.94794993064387},{"$f":"IF(F189=0,0,F192*$C194)","v":105.95808793064386},{"$f":"IF(G189=0,0,G192*$C194)","v":105.94794993064387},105.94794993064387,-19.339988569356148,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-192.79103056935617,-79.657737918845029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":105.94794993064387},{"$f":"+F192*F193","v":105.95808793064386},{"$f":"+G192*G193","v":105.94794993064387},105.94794993064387,-28.091512944717731,-280.03076172680693,-280.03076172680693,-280.03076172680693,-280.03076172680687,-280.03076172680687,-280.03076172680687,-280.03076172680693,-280.03076172680693,-280.03076172680693,-280.03076172680699,-280.03076172680704,-280.03076172680704,-280.0307617268071,-280.03076172680704,-280.03076172680699,-280.03076172680699,-115.70360385009599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":4200.4853667011494},"     Begin Cumulative DFIT",{"$f":"+C196","v":4200.4853667011494},{"$f":"+E197","v":4306.4333166317929},{"$f":"+F197","v":4412.3914045624369},4518.3393544930805,4624.287304423724,4596.1957914790064,4316.1650297521992,4036.1342680253924,3756.1035062985857,3476.0727445717789,3196.0419828449722,2916.0112211181654,2635.9804593913586,2355.9496976645519,2075.9189359377451,1795.8881742109381,1515.8574124841311,1235.8266507573242,955.79588903051706,675.76512730370996,395.73436557690297,115.70360385009599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":4306.4333166317929},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":4412.3914045624369},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":4518.3393544930805},4624.287304423724,4596.1957914790064,4316.1650297521992,4036.1342680253924,3756.1035062985857,3476.0727445717789,3196.0419828449722,2916.0112211181654,2635.9804593913586,2355.9496976645519,2075.9189359377451,1795.8881742109381,1515.8574124841311,1235.8266507573242,955.79588903051706,675.76512730370996,395.73436557690297,115.70360385009599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999993},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38085890059962219},{"$f":"IF(G189=0,0,+G196/G189)","v":0.37631613431159883},0.37208655100424093,0.36813847796786658,0.36813847796786658,0.36813847796786658,0.36813847796786658,0.36813847796786653,0.36813847796786653,0.36813847796786653,0.36813847796786658,0.36813847796786658,0.36813847796786664,0.3681384779678667,0.36813847796786675,0.36813847796786675,0.36813847796786681,0.36813847796786675,0.3681384779678667,0.3681384779678667,0.36813847796786664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38085890059962219},{"$f":"IF(F191=0,0,+F197/F191)","v":0.37631613431159883},{"$f":"IF(G191=0,0,+G197/G191)","v":0.37208655100424093},0.36813847796786658,0.36813847796786658,0.36813847796786658,0.36813847796786658,0.36813847796786653,0.36813847796786653,0.36813847796786653,0.36813847796786658,0.36813847796786658,0.36813847796786664,0.3681384779678667,0.36813847796786675,0.36813847796786675,0.36813847796786681,0.36813847796786675,0.3681384779678667,0.3681384779678667,0.36813847796786664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":4200.4853667011494},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":4306.4333166317929},{"$f":"+E200+F195","v":4412.3914045624369},{"$f":"+F200+G195","v":4518.3393544930805},4624.287304423724,4596.1957914790064,4316.1650297521992,4036.1342680253924,3756.1035062985857,3476.0727445717789,3196.0419828449722,2916.0112211181654,2635.9804593913586,2355.9496976645519,2075.9189359377451,1795.8881742109381,1515.8574124841311,1235.8266507573242,955.79588903051706,675.76512730370996,395.73436557690297,115.70360385009599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":2759.8522778753245},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":2865.8002278059685},{"$f":"IF(F194<>0,+E201+F194,0)","v":2971.7583157366125},{"$f":"IF(G194<>0,+F201+G194,0)","v":3077.7062656672565},3183.6542155979005,3164.3142270285443,2971.5231964591881,2778.7321658898318,2585.9411353204755,2393.1501047511192,2200.3590741817629,2007.5680436124067,1814.7770130430504,1621.9859824736941,1429.1949519043378,1236.4039213349815,1043.6128907656253,850.82186019626909,658.03082962691292,465.23979905755675,272.44876848820059,79.657737918844418,-6.1106675275368616E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":1440.6330888258249},{"$f":"+E204","v":1440.6330888258249},{"$f":"+F204","v":1440.6330888258249},1440.6330888258249,1440.6330888258249,1431.8815644504632,1344.6418332930125,1257.4021021355618,1170.1623709781111,1082.9226398206604,995.68290866320967,908.44317750575897,821.20344634830826,733.96371519085756,646.72398403340685,559.48425287595603,472.24452171850515,385.00479056105428,297.76505940360335,210.52532824615247,123.28559708870165,36.04586593125083,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,{"$f":"+BR204","v":-1.2789769243681803E-13},-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,8.7515243753615835,87.239731157450763,87.239731157450763,87.239731157450763,87.239731157450706,87.239731157450706,87.239731157450706,87.239731157450763,87.239731157450763,87.239731157450763,87.239731157450819,87.239731157450876,87.239731157450876,87.239731157450933,87.239731157450876,87.239731157450819,87.239731157450819,36.045865931250958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":1440.6330888258249},"     End Excess Deferred",{"$f":"+E202-E203","v":1440.6330888258249},{"$f":"+F202-F203","v":1440.6330888258249},1440.6330888258249,1440.6330888258249,1431.8815644504632,1344.6418332930125,1257.4021021355618,1170.1623709781111,1082.9226398206604,995.68290866320967,908.44317750575897,821.20344634830826,733.96371519085756,646.72398403340685,559.48425287595603,472.24452171850515,385.00479056105428,297.76505940360335,210.52532824615247,123.28559708870165,36.04586593125083,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,{"$f":"+BR202-BR203","v":-1.2789769243681803E-13},-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":1440.6330888258256},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,8.7515243753615835,87.239731157450763,87.239731157450763,87.239731157450763,87.239731157450706,87.239731157450706,87.239731157450706,87.239731157450763,87.239731157450763,87.239731157450763,87.239731157450819,87.239731157450876,87.239731157450876,87.239731157450933,87.239731157450876,87.239731157450819,87.239731157450819,36.045865931250958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":75391.324983346582},"     Begin Cumulative Difference",{"$f":"+$C208","v":75391.324983346582},{"$f":"+E210","v":75435.196180383326},{"$f":"+F210","v":75479.087377420074},75522.958574456818,75566.85977149356,75610.700968530306,74004.222165567058,69417.393362603805,64830.564559640552,60243.735756677299,55656.906953714046,51070.078150750793,46483.24934778754,41896.420544824286,37309.591741861033,32722.76293889778,28135.934135934527,23549.105332971274,18962.276530008021,14375.447727044768,9788.6189240815147,5201.7901211182625,614.9613181550103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":43.871197036747617},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":43.891197036748054},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":43.871197036747617},43.901197036748272,43.841197036747872,-1606.4788029632523,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":75435.196180383326},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":75479.087377420074},75522.958574456818,75566.85977149356,75610.700968530306,74004.222165567058,69417.393362603805,64830.564559640552,60243.735756677299,55656.906953714046,51070.078150750793,46483.24934778754,41896.420544824286,37309.591741861033,32722.76293889778,28135.934135934527,23549.105332971274,18962.276530008021,14375.447727044768,9788.6189240815147,5201.7901211182625,614.9613181550103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":43.871197036747617},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":43.891197036748054},43.871197036747617,43.901197036748272,43.841197036747872,-1606.4788029632523,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-4586.8288029632522,-614.9613181550103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.38536614635933758,0.38536614635933758,0.38536614635933758,0.38536614635933752,0.38536614635933752,0.38536614635933752,0.38536614635933747,0.38536614635933752,0.38536614635933752,0.38536614635933758,0.38536614635933758,0.38536614635933764,0.38536614635933758,0.38536614635933764,0.38536614635933769,0.38536614635933769,0.38536614635933775,0.38536614635933752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":11.119154888963683},{"$f":"IF(F208=0,0,F211*$C213)","v":11.124223888963794},{"$f":"IF(G208=0,0,G211*$C213)","v":11.119154888963683},11.12675838896385,11.111551388963749,-407.1620526110363,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-1162.5317601110364,-155.86194608638738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":11.119154888963683},{"$f":"+F211*F212","v":11.124223888963794},{"$f":"+G211*G212","v":11.119154888963683},11.12675838896385,11.111551388963749,-619.08254550591016,-1767.6085398079617,-1767.6085398079617,-1767.6085398079615,-1767.6085398079615,-1767.6085398079615,-1767.6085398079613,-1767.6085398079615,-1767.6085398079615,-1767.6085398079617,-1767.6085398079617,-1767.6085398079622,-1767.6085398079617,-1767.6085398079622,-1767.6085398079624,-1767.6085398079624,-1767.6085398079626,-236.98527333745483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":29082.203612325942},"     Begin Cumulative DFIT",{"$f":"+C215","v":29082.203612325942},{"$f":"+E216","v":29093.322767214904},{"$f":"+F216","v":29104.446991103869},29115.566145992831,29126.692904381795,29137.804455770758,28518.721910264849,26751.113370456886,24983.504830648923,23215.896290840959,21448.287751032996,19680.679211225033,17913.070671417074,16145.462131609112,14377.853591801151,12610.24505199319,10842.636512185229,9075.0279723772655,7307.4194325693043,5539.8108927613421,3772.2023529533799,2004.5938131454175,236.98527333745483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":29093.322767214904},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":29104.446991103869},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":29115.566145992831},29126.692904381795,29137.804455770758,28518.721910264849,26751.113370456886,24983.504830648923,23215.896290840959,21448.287751032996,19680.679211225033,17913.070671417074,16145.462131609112,14377.853591801151,12610.24505199319,10842.636512185229,9075.0279723772655,7307.4194325693043,5539.8108927613421,3772.2023529533799,2004.5938131454175,236.98527333745483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38567305767517213},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38559616977841998},0.38551940622517167,0.38544267940282195,0.38536614635933758,0.38536614635933758,0.38536614635933758,0.38536614635933752,0.38536614635933752,0.38536614635933752,0.38536614635933747,0.38536614635933752,0.38536614635933752,0.38536614635933758,0.38536614635933758,0.38536614635933764,0.38536614635933758,0.38536614635933764,0.38536614635933769,0.38536614635933769,0.38536614635933775,0.38536614635933752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38567305767517213},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38559616977841998},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38551940622517167},0.38544267940282195,0.38536614635933758,0.38536614635933758,0.38536614635933758,0.38536614635933752,0.38536614635933752,0.38536614635933752,0.38536614635933747,0.38536614635933752,0.38536614635933752,0.38536614635933758,0.38536614635933758,0.38536614635933764,0.38536614635933758,0.38536614635933764,0.38536614635933769,0.38536614635933769,0.38536614635933775,0.38536614635933752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":29082.203612325942},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":29093.322767214904},{"$f":"+E219+F214","v":29104.446991103869},{"$f":"+F219+G214","v":29115.566145992831},29126.692904381795,29137.804455770758,28518.721910264849,26751.113370456886,24983.504830648923,23215.896290840959,21448.287751032996,19680.679211225033,17913.070671417074,16145.462131609112,14377.853591801151,12610.24505199319,10842.636512185229,9075.0279723772655,7307.4194325693043,5539.8108927613421,3772.2023529533799,2004.5938131454175,236.98527333745483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":19107.931317029193},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":19119.050471918155},{"$f":"IF(F213<>0,+E220+F213,0)","v":19130.17469580712},{"$f":"IF(G213<>0,+F220+G213,0)","v":19141.293850696082},19152.420609085046,19163.532160474009,18756.370107862975,17593.838347751938,16431.306587640902,15268.774827529865,14106.243067418829,12943.711307307793,11781.179547196756,10618.64778708572,9456.1160269746833,8293.5842668636469,7131.0525067526105,5968.5207466415741,4805.9889865305377,3643.4572264195012,2480.9254663084648,1318.3937061974284,155.86194608639198,4.6043169277254492E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":9974.2722952967488},{"$f":"+E223","v":9974.2722952967488},{"$f":"+F223","v":9974.2722952967488},9974.2722952967488,9974.2722952967488,9974.2722952967488,9762.351802401874,9157.2750227049492,8552.1982430080243,7947.1214633110994,7342.0446836141746,6736.9679039172497,6131.8911242203249,5526.8143445234,4921.7375648264751,4316.6607851295503,3711.584005432625,3106.5072257356992,2501.4304460387739,1896.3536663418481,1291.2768866449221,686.20010694799612,81.123327251069895,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,{"$f":"+BR223","v":2.4442670110147446E-12},2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,211.92049289487386,605.07677969692531,605.07677969692531,605.07677969692509,605.07677969692509,605.07677969692509,605.07677969692486,605.07677969692509,605.07677969692509,605.07677969692531,605.07677969692531,605.07677969692577,605.07677969692531,605.07677969692577,605.076779696926,605.076779696926,605.07677969692622,81.123327251067451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":9974.2722952967488},"     End Excess Deferred",{"$f":"+E221-E222","v":9974.2722952967488},{"$f":"+F221-F222","v":9974.2722952967488},9974.2722952967488,9974.2722952967488,9974.2722952967488,9762.351802401874,9157.2750227049492,8552.1982430080243,7947.1214633110994,7342.0446836141746,6736.9679039172497,6131.8911242203249,5526.8143445234,4921.7375648264751,4316.6607851295503,3711.584005432625,3106.5072257356992,2501.4304460387739,1896.3536663418481,1291.2768866449221,686.20010694799612,81.123327251069895,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,{"$f":"+BR221-BR222","v":2.4442670110147446E-12},2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12,2.4442670110147446E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":9974.2722952967488},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,211.92049289487386,605.07677969692531,605.07677969692531,605.07677969692509,605.07677969692509,605.07677969692509,605.07677969692486,605.07677969692509,605.07677969692509,605.07677969692531,605.07677969692531,605.07677969692577,605.07677969692531,605.07677969692577,605.076779696926,605.076779696926,605.07677969692622,81.123327251067451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":7187.2127454337915},"     Begin Cumulative Difference",{"$f":"+$C227","v":7187.2127454337915},{"$f":"+E229","v":7183.6998007664943},{"$f":"+F229","v":7180.1668560991966},7176.6639114318996,7173.1309667646019,7169.5980220973042,7166.1050774300074,6945.3121327627105,6507.2591880954133,6069.2062434281161,5631.1532987608189,5193.1003540935217,4755.0474094262245,4316.9944647589273,3878.9415200916301,3440.8885754243329,3002.8356307570357,2564.7826860897385,2126.7297414224413,1688.6767967551441,1250.6238520878469,812.5709074205497,374.51796275325245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":-3.5129446672972335},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":-3.5329446672972722},-3.5029446672972426,-3.5329446672972722,-3.5329446672972722,-3.4929446672972517,-220.79294466729726,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":7183.6998007664943},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":7180.1668560991966},7176.6639114318996,7173.1309667646019,7169.5980220973042,7166.1050774300074,6945.3121327627105,6507.2591880954133,6069.2062434281161,5631.1532987608189,5193.1003540935217,4755.0474094262245,4316.9944647589273,3878.9415200916301,3440.8885754243329,3002.8356307570357,2564.7826860897385,2126.7297414224413,1688.6767967551441,1250.6238520878469,812.5709074205497,374.51796275325245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":-3.5129446672972335},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":-3.5329446672972722},-3.5029446672972426,-3.5329446672972722,-3.5329446672972722,-3.4929446672972517,-220.79294466729726,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-438.05294466729725,-374.51796275325245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.38574999999999998},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.38574999999999998},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-0.89035582592648388},{"$f":"IF(F227=0,0,F230*$C232)","v":-0.89542482592649364},{"$f":"IF(G227=0,0,G230*$C232)","v":-0.88782132592648622},-0.89542482592649364,-0.89542482592649364,-0.88528682592648844,-55.959971825926495,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-111.02451882592649,-94.921577659811831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-1.3551184054099077},{"$f":"+F230*F231","v":-1.3628334054099227},{"$f":"+G230*G231","v":-1.3512609054099112},-1.3628334054099225,-1.3628334054099225,-1.3474034054099147,-85.170878405409908,-168.97892340540986,-168.97892340540989,-168.97892340540992,-168.97892340540989,-168.97892340540989,-168.97892340540989,-168.97892340540986,-168.97892340540986,-168.97892340540986,-168.97892340540986,-168.97892340540983,-168.97892340540983,-168.9789234054098,-168.9789234054098,-168.9789234054098,-144.47030413206707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":2772.4673165510849},"     Begin Cumulative DFIT",{"$f":"+C234","v":2772.4673165510849},{"$f":"+E235","v":2771.1121981456749},{"$f":"+F235","v":2769.7493647402648},2768.3981038348547,2767.0352704294446,2765.6724370240345,2764.3250336186247,2679.1541552132148,2510.1752318078052,2341.1963084023955,2172.2173849969854,2003.2384615915755,1834.2595381861656,1665.2806147807557,1496.3016913753459,1327.322767969936,1158.3438445645261,989.36492115911619,820.38599775370631,651.40707434829642,482.42815094288665,313.44922753747687,144.47030413206707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":2771.1121981456749},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":2769.7493647402648},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":2768.3981038348547},2767.0352704294446,2765.6724370240345,2764.3250336186247,2679.1541552132148,2510.1752318078052,2341.1963084023955,2172.2173849969854,2003.2384615915755,1834.2595381861656,1665.2806147807557,1496.3016913753459,1327.322767969936,1158.3438445645261,989.36492115911619,820.38599775370631,651.40707434829642,482.42815094288665,313.44922753747687,144.47030413206707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38574999999999998},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999998},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38574999999999998},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":2772.4673165510849},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":2771.1121981456749},{"$f":"+E238+F233","v":2769.7493647402648},{"$f":"+F238+G233","v":2768.3981038348547},2767.0352704294446,2765.6724370240345,2764.3250336186247,2679.1541552132148,2510.1752318078052,2341.1963084023955,2172.2173849969854,2003.2384615915755,1834.2595381861656,1665.2806147807557,1496.3016913753459,1327.322767969936,1158.3438445645261,989.36492115911619,820.38599775370631,651.40707434829642,482.42815094288665,313.44922753747687,144.47030413206707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":1821.5990703301945},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":1820.7087145042681},{"$f":"IF(F232<>0,+E239+F232,0)","v":1819.8132896783416},{"$f":"IF(G232<>0,+F239+G232,0)","v":1818.925468352415},1818.0300435264885,1817.134618700562,1816.2493318746356,1760.2893600487091,1649.2648412227827,1538.2403223968563,1427.2158035709299,1316.1912847450035,1205.1667659190771,1094.1422470931507,983.11772826722415,872.09320944129763,761.06869061537111,650.04417178944459,539.01965296351807,427.99513413759155,316.97061531166503,205.94609648573854,94.921577659812044,2.1316282072803006E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":950.86824622089034},{"$f":"+E242","v":950.40348364140686},{"$f":"+F242","v":949.93607506192348},949.47263548244007,949.00522690295668,948.53781832347329,948.07570174398984,918.8647951645064,860.91039058502304,802.95598600553967,745.00158142605619,687.04717684657282,629.09277226708946,571.13836768760609,513.18396310812273,455.22955852863936,397.27515394915599,339.32074936967263,281.36634479018926,223.41194021070592,165.45753563122261,107.5031310517393,49.548726472255993,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,{"$f":"+BR242","v":7.531752999057062E-13},7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0.46476257948342381},{"$f":"+F232-F233","v":0.46740857948342907},0.46343957948342496,0.46740857948342884,0.46740857948342884,0.46211657948342622,29.210906579483414,57.954404579483366,57.954404579483395,57.954404579483423,57.954404579483395,57.954404579483395,57.954404579483395,57.954404579483366,57.954404579483366,57.954404579483366,57.954404579483366,57.954404579483338,57.954404579483338,57.95440457948331,57.95440457948331,57.95440457948331,49.54872647225524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":950.86824622089034},"     End Excess Deferred",{"$f":"+E240-E241","v":950.40348364140686},{"$f":"+F240-F241","v":949.93607506192348},949.47263548244007,949.00522690295668,948.53781832347329,948.07570174398984,918.8647951645064,860.91039058502304,802.95598600553967,745.00158142605619,687.04717684657282,629.09277226708946,571.13836768760609,513.18396310812273,455.22955852863936,397.27515394915599,339.32074936967263,281.36634479018926,223.41194021070592,165.45753563122261,107.5031310517393,49.548726472255993,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,{"$f":"+BR240-BR241","v":7.531752999057062E-13},7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":950.86824622088955},{"$f":"+E232-E233","v":0.46476257948342381},{"$f":"+F232-F233","v":0.46740857948342907},{"$f":"+G232-G233","v":0.46343957948342496},0.46740857948342884,0.46740857948342884,0.46211657948342622,29.210906579483414,57.954404579483366,57.954404579483395,57.954404579483423,57.954404579483395,57.954404579483395,57.954404579483395,57.954404579483366,57.954404579483366,57.954404579483366,57.954404579483366,57.954404579483338,57.954404579483338,57.95440457948331,57.95440457948331,57.95440457948331,49.54872647225524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":4181.2313828432243},"     Begin Cumulative Difference",{"$f":"+$C246","v":4181.2313828432243},{"$f":"+E248","v":4569.3057771262984},{"$f":"+F248","v":4957.4301714093726},5029.2645656924469,4784.838959975521,4540.4133542585951,4295.9877485416691,4051.5621428247432,3807.1365371078173,3562.7109313908913,3318.2853256739654,3073.8597199570395,2829.4341142401136,2585.0085085231876,2340.5829028062617,2096.1572970893358,1851.7316913724098,1607.3060856554839,1362.880479938558,1118.4548742216321,874.02926850470612,629.60366278778019,385.17805707085432,140.75245135392845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":388.07439428307413},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":388.12439428307408},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":71.834394283074118},-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":4569.3057771262984},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":4957.4301714093726},5029.2645656924469,4784.838959975521,4540.4133542585951,4295.9877485416691,4051.5621428247432,3807.1365371078173,3562.7109313908913,3318.2853256739654,3073.8597199570395,2829.4341142401136,2585.0085085231876,2340.5829028062617,2096.1572970893358,1851.7316913724098,1607.3060856554839,1362.880479938558,1118.4548742216321,874.02926850470612,629.60366278778019,385.17805707085432,140.75245135392845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":388.07439428307413},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":388.12439428307408},71.834394283074118,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-244.42560571692587,-140.75245135392845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.25345000000000001},0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462491,0.36344161104462491,0.36344161104462491,0.36344161104462491,0.36344161104462486,0.36344161104462491,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462502,0.36344161104462508,0.36344161104462508,0.36344161104462508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":98.357455231045137},{"$f":"IF(F246=0,0,F249*$C251)","v":98.37012773104513},{"$f":"IF(G246=0,0,G249*$C251)","v":18.206427231045136},-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-61.949669768954863,-35.67370879565317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":98.357455231045137},{"$f":"+F249*F250","v":98.37012773104513},{"$f":"+G249*G250","v":18.206427231045136},-88.834435922317837,-88.834435922317837,-88.834435922317837,-88.834435922317837,-88.834435922317837,-88.834435922317837,-88.834435922317837,-88.834435922317837,-88.834435922317823,-88.834435922317823,-88.834435922317823,-88.834435922317823,-88.834435922317809,-88.834435922317823,-88.834435922317837,-88.834435922317837,-88.834435922317837,-88.834435922317851,-88.834435922317866,-88.834435922317866,-51.155297678551975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":1612.9100059317736},"     Begin Cumulative DFIT",{"$f":"+C253","v":1612.9100059317736},{"$f":"+E254","v":1711.2674611628188},{"$f":"+F254","v":1809.6375888938639},1827.8440161249091,1739.0095802025912,1650.1751442802733,1561.3407083579555,1472.5062724356376,1383.6718365133197,1294.8374005910018,1206.0029646686839,1117.1685287463661,1028.3340928240482,939.4996569017303,850.66522097941242,761.83078505709454,672.99634913477678,584.16191321245901,495.32747729014119,406.49304136782337,317.65860544550554,228.82416952318769,139.98973360086984,51.155297678551975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":1711.2674611628188},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":1809.6375888938639},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":1827.8440161249091},1739.0095802025912,1650.1751442802733,1561.3407083579555,1472.5062724356376,1383.6718365133197,1294.8374005910018,1206.0029646686839,1117.1685287463661,1028.3340928240482,939.4996569017303,850.66522097941242,761.83078505709454,672.99634913477678,584.16191321245901,495.32747729014119,406.49304136782337,317.65860544550554,228.82416952318769,139.98973360086984,51.155297678551975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37451366676516434},{"$f":"IF(G246=0,0,+G253/G246)","v":0.36503541680333806},0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462491,0.36344161104462491,0.36344161104462491,0.36344161104462491,0.36344161104462486,0.36344161104462491,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462502,0.36344161104462508,0.36344161104462508,0.36344161104462508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37451366676516434},{"$f":"IF(F248=0,0,+F254/F248)","v":0.36503541680333806},{"$f":"IF(G248=0,0,+G254/G248)","v":0.36344161104462497},0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462491,0.36344161104462491,0.36344161104462491,0.36344161104462491,0.36344161104462486,0.36344161104462491,0.36344161104462497,0.36344161104462497,0.36344161104462497,0.36344161104462502,0.36344161104462508,0.36344161104462508,0.36344161104462508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":1612.9100059317736},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":1711.2674611628188},{"$f":"+E257+F252","v":1809.6375888938639},{"$f":"+F257+G252","v":1827.8440161249091},1739.0095802025912,1650.1751442802733,1561.3407083579555,1472.5062724356376,1383.6718365133197,1294.8374005910018,1206.0029646686839,1117.1685287463661,1028.3340928240482,939.4996569017303,850.66522097941242,761.83078505709454,672.99634913477678,584.16191321245901,495.32747729014119,406.49304136782337,317.65860544550554,228.82416952318769,139.98973360086984,51.155297678551975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":1059.7330939816152},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":1158.0905492126603},{"$f":"IF(F251<>0,+E258+F251,0)","v":1256.4606769437055},{"$f":"IF(G251<>0,+F258+G251,0)","v":1274.6671041747506},1212.7174344057958,1150.7677646368409,1088.818094867886,1026.8684250989311,964.91875532997619,902.9690855610213,841.01941579206641,779.06974602311152,717.12007625415663,655.17040648520174,593.22073671624685,531.27106694729196,469.32139717833707,407.37172740938217,345.42205764042728,283.47238787147239,221.52271810251753,159.57304833356267,97.623378564607805,35.673708795652942,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":553.17691195015846},{"$f":"+E261","v":553.17691195015846},{"$f":"+F261","v":553.17691195015846},553.17691195015846,526.29214579679547,499.40737964343248,472.52261349006949,445.6378473367065,418.75308118334351,391.86831502998052,364.98354887661753,338.09878272325454,311.21401656989156,284.32925041652857,257.44448426316558,230.55971810980262,203.67495195643966,176.7901858030767,149.90541964971374,123.02065349635076,96.135887342987786,69.251121189624797,42.366355036261794,15.481588882898791,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,{"$f":"+BR261","v":-1.4210854715202004E-14},-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.88476615336296,26.88476615336296,26.88476615336296,26.88476615336296,26.884766153362946,26.88476615336296,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362989,26.884766153363003,26.884766153363003,15.481588882898805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":553.17691195015846},"     End Excess Deferred",{"$f":"+E259-E260","v":553.17691195015846},{"$f":"+F259-F260","v":553.17691195015846},553.17691195015846,526.29214579679547,499.40737964343248,472.52261349006949,445.6378473367065,418.75308118334351,391.86831502998052,364.98354887661753,338.09878272325454,311.21401656989156,284.32925041652857,257.44448426316558,230.55971810980262,203.67495195643966,176.7901858030767,149.90541964971374,123.02065349635076,96.135887342987786,69.251121189624797,42.366355036261794,15.481588882898791,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,{"$f":"+BR259-BR260","v":-1.4210854715202004E-14},-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":553.17691195015834},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.88476615336296,26.88476615336296,26.88476615336296,26.88476615336296,26.884766153362946,26.88476615336296,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362989,26.884766153363003,26.884766153363003,15.481588882898805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":3863.7078759978053},"     Begin Cumulative Difference",{"$f":"+$C265","v":3863.7078759978053},{"$f":"+E267","v":4266.2735305833803},{"$f":"+F267","v":4668.8291851689555},5071.4148397545305,5145.9204943401055,4892.3861489256806,4638.8518035112556,4385.3174580968307,4131.7831126824058,3878.2487672679804,3624.714421853555,3371.1800764391296,3117.6457310247042,2864.1113856102788,2610.5770401958534,2357.0426947814281,2103.5083493670027,1849.9740039525775,1596.4396585381523,1342.9053131237272,1089.370967709302,835.83662229487686,582.3022768804517,328.76793146602648,75.233586051601264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":402.5656545855748},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":402.55565458557481},402.58565458557479,74.505654585574803,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":4266.2735305833803},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":4668.8291851689555},5071.4148397545305,5145.9204943401055,4892.3861489256806,4638.8518035112556,4385.3174580968307,4131.7831126824058,3878.2487672679804,3624.714421853555,3371.1800764391296,3117.6457310247042,2864.1113856102788,2610.5770401958534,2357.0426947814281,2103.5083493670027,1849.9740039525775,1596.4396585381523,1342.9053131237272,1089.370967709302,835.83662229487686,582.3022768804517,328.76793146602648,75.233586051601264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":402.5656545855748},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":402.55565458557481},402.58565458557479,74.505654585574803,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-253.53434541442522,-75.233586051601264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.25345000000000001,0.35278471621971874,0.35278471621971874,0.35278471621971869,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971869,0.35278471621971869,0.35278471621971869,0.35278471621971869,0.35278471621971863,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":102.03026515471394},{"$f":"IF(F265=0,0,F268*$C270)","v":102.02773065471393},{"$f":"IF(G265=0,0,G268*$C270)","v":102.03533415471394},18.883458154713935,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-64.258279845286069,-19.067952384778341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":102.03026515471394},{"$f":"+F268*F269","v":102.02773065471393},{"$f":"+G268*G269","v":102.03533415471394},18.883458154713935,-89.443042098980143,-89.443042098980143,-89.443042098980129,-89.443042098980115,-89.443042098980115,-89.443042098980115,-89.443042098980115,-89.443042098980115,-89.443042098980115,-89.443042098980115,-89.443042098980129,-89.443042098980129,-89.443042098980129,-89.443042098980129,-89.443042098980115,-89.443042098980101,-89.443042098980101,-89.443042098980101,-89.443042098980101,-89.443042098980101,-26.54125930540593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":1490.4253131661533},"     Begin Cumulative DFIT",{"$f":"+C272","v":1490.4253131661533},{"$f":"+E273","v":1592.4555783208673},{"$f":"+F273","v":1694.4833089755812},1796.518643130295,1815.4021012850089,1725.9590591860288,1636.5160170870486,1547.0729749880684,1457.6299328890882,1368.186890790108,1278.7438486911278,1189.3008065921476,1099.8577644931675,1010.4147223941874,920.97168029520731,831.52863819622712,742.08559609724693,652.64255399826675,563.19951189928656,473.75646980030643,384.3134277013263,294.87038560234623,205.42734350336613,115.98430140438603,26.54125930540593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":1592.4555783208673},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":1694.4833089755812},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":1796.518643130295},1815.4021012850089,1725.9590591860288,1636.5160170870486,1547.0729749880684,1457.6299328890882,1368.186890790108,1278.7438486911278,1189.3008065921476,1099.8577644931675,1010.4147223941874,920.97168029520731,831.52863819622712,742.08559609724693,652.64255399826675,563.19951189928656,473.75646980030643,384.3134277013263,294.87038560234623,205.42734350336613,115.98430140438603,26.54125930540593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.3732661693876696},{"$f":"IF(G265=0,0,+G272/G265)","v":0.36293538310595985},0.35424407190030843,0.35278471621971874,0.35278471621971874,0.35278471621971869,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971869,0.35278471621971869,0.35278471621971869,0.35278471621971869,0.35278471621971863,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.3732661693876696},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36293538310595985},{"$f":"IF(G267=0,0,+G273/G267)","v":0.35424407190030843},0.35278471621971874,0.35278471621971874,0.35278471621971869,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971863,0.35278471621971869,0.35278471621971869,0.35278471621971869,0.35278471621971869,0.35278471621971863,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0.35278471621971857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":1490.4253131661533},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":1592.4555783208673},{"$f":"+E276+F271","v":1694.4833089755812},{"$f":"+F276+G271","v":1796.518643130295},1815.4021012850089,1725.9590591860288,1636.5160170870486,1547.0729749880684,1457.6299328890882,1368.186890790108,1278.7438486911278,1189.3008065921476,1099.8577644931675,1010.4147223941874,920.97168029520731,831.52863819622712,742.08559609724693,652.64255399826675,563.19951189928656,473.75646980030643,384.3134277013263,294.87038560234623,205.42734350336613,115.98430140438603,26.54125930540593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":979.2567611716438},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":1081.2870263263578},{"$f":"IF(F270<>0,+E277+F270,0)","v":1183.3147569810717},{"$f":"IF(G270<>0,+F277+G270,0)","v":1285.3500911357855},1304.2335492904995,1239.9752694452134,1175.7169895999273,1111.4587097546412,1047.2004299093551,982.94215006406898,918.68387021878289,854.42559037349679,790.16731052821069,725.90903068292459,661.6507508376385,597.3924709923524,533.1341911470663,468.87591130178021,404.61763145649411,340.35935161120801,276.10107176592192,211.84279192063585,147.58451207534978,83.326232230063709,19.067952384777641,-6.9988459472369868E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":511.16855199450947},{"$f":"+E280","v":511.16855199450947},{"$f":"+F280","v":511.16855199450947},511.16855199450947,511.16855199450947,485.98378974081538,460.79902748712129,435.6142652334272,410.42950297973317,385.24474072603914,360.05997847234511,334.87521621865108,309.69045396495704,284.50569171126301,259.32092945756898,234.13616720387492,208.95140495018086,183.7666426964868,158.58188044279274,133.39711818909871,108.21235593540467,83.027593681710641,57.842831428016609,32.658069174322577,7.473306920628545,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,{"$f":"+BR280","v":9.5567997959733475E-13},9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,25.184762253694075,25.184762253694075,25.184762253694061,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694061,25.184762253694061,25.184762253694061,25.184762253694061,25.184762253694046,25.184762253694032,25.184762253694032,25.184762253694032,25.184762253694032,25.184762253694032,7.4733069206275893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":511.16855199450947},"     End Excess Deferred",{"$f":"+E278-E279","v":511.16855199450947},{"$f":"+F278-F279","v":511.16855199450947},511.16855199450947,511.16855199450947,485.98378974081538,460.79902748712129,435.6142652334272,410.42950297973317,385.24474072603914,360.05997847234511,334.87521621865108,309.69045396495704,284.50569171126301,259.32092945756898,234.13616720387492,208.95140495018086,183.7666426964868,158.58188044279274,133.39711818909871,108.21235593540467,83.027593681710641,57.842831428016609,32.658069174322577,7.473306920628545,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,{"$f":"+BR278-BR279","v":9.5567997959733475E-13},9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13,9.5567997959733475E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":511.16855199450856},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,25.184762253694075,25.184762253694075,25.184762253694061,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694061,25.184762253694061,25.184762253694061,25.184762253694061,25.184762253694046,25.184762253694032,25.184762253694032,25.184762253694032,25.184762253694032,25.184762253694032,7.4733069206275893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":257.8650303716347},"     Begin Cumulative Difference",{"$f":"+$C284","v":257.8650303716347},{"$f":"+E286","v":288.50002785659302},{"$f":"+F286","v":319.1150253415513},349.74002282650957,380.37502031146789,386.04001779642618,366.75501528138449,347.47001276634279,328.18501025130109,308.9000077362594,289.6150052212177,270.330002706176,251.04500019113431,231.75999767609261,212.47499516105091,193.18999264600922,173.90499013096752,154.61998761592582,135.33498510088413,116.04998258584243,96.764980070800732,77.479977555759035,58.194975040717338,38.909972525675641,19.624970010633941,0.33996749559224071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":30.634997484958301},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":30.614997484958298},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":30.624997484958296},30.634997484958301,5.6649974849582989,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":288.50002785659302},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":319.1150253415513},349.74002282650957,380.37502031146789,386.04001779642618,366.75501528138449,347.47001276634279,328.18501025130109,308.9000077362594,289.6150052212177,270.330002706176,251.04500019113431,231.75999767609261,212.47499516105091,193.18999264600922,173.90499013096752,154.61998761592582,135.33498510088413,116.04998258584243,96.764980070800732,77.479977555759035,58.194975040717338,38.909972525675641,19.624970010633941,0.33996749559224071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":30.634997484958301},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":30.614997484958298},30.624997484958296,30.634997484958301,5.6649974849582989,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-19.2850025150417,-0.33996749559224071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.3418230751876552,0.3418230751876552,0.34182307518765515,0.34182307518765515,0.34182307518765509,0.34182307518765737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":7.7644401125626814},{"$f":"IF(F284=0,0,F287*$C289)","v":7.7593711125626808},{"$f":"IF(G284=0,0,G287*$C289)","v":7.7619056125626802},7.7644401125626814,1.4357936125626809,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-4.887783887437319,-8.6164761757853411E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":7.7644401125626814},{"$f":"+F287*F288","v":7.7593711125626808},{"$f":"+G287*G288","v":7.7619056125626802},7.7644401125626814,1.4357936125626809,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932163,-6.5920588646932181,-6.5920588646932181,-6.5920588646932181,-6.5920588646932181,-6.5920588646932181,-6.592058864693219,-6.592058864693219,-6.5920588646932181,-6.5920588646932181,-6.5920588646932163,-0.11620873480718608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":99.471435465858079},"     Begin Cumulative DFIT",{"$f":"+C291","v":99.471435465858079},{"$f":"+E292","v":107.23587557842076},{"$f":"+F292","v":114.99524669098344},122.75715230354612,130.5215924161088,131.95738602867149,125.36532716397828,118.77326829928506,112.18120943459185,105.58915056989864,98.99709170520542,92.405032840512206,85.812973975818991,79.220915111125777,72.628856246432562,66.036797381739348,59.444738517046133,52.852679652352919,46.260620787659704,39.668561922966489,33.076503058273275,26.484444193580057,19.892385328886839,13.300326464193621,6.7082675995004024,0.11620873480718608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":107.23587557842076},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":114.99524669098344},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":122.75715230354612},130.5215924161088,131.95738602867149,125.36532716397828,118.77326829928506,112.18120943459185,105.58915056989864,98.99709170520542,92.405032840512206,85.812973975818991,79.220915111125777,72.628856246432562,66.036797381739348,59.444738517046133,52.852679652352919,46.260620787659704,39.668561922966489,33.076503058273275,26.484444193580057,19.892385328886839,13.300326464193621,6.7082675995004024,0.11620873480718608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.3717014392515946},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36035672895033105},0.3509954374436593,0.34313923219572079,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.3418230751876552,0.3418230751876552,0.34182307518765515,0.34182307518765515,0.34182307518765509,0.34182307518765737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.3717014392515946},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36035672895033105},{"$f":"IF(G286=0,0,+G292/G286)","v":0.3509954374436593},0.34313923219572079,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765509,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.34182307518765515,0.3418230751876552,0.3418230751876552,0.34182307518765515,0.34182307518765515,0.34182307518765509,0.34182307518765737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":99.471435465858079},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":107.23587557842076},{"$f":"+E295+F290","v":114.99524669098344},{"$f":"+F295+G290","v":122.75715230354612},130.5215924161088,131.95738602867149,125.36532716397828,118.77326829928506,112.18120943459185,105.58915056989864,98.99709170520542,92.405032840512206,85.812973975818991,79.220915111125777,72.628856246432562,66.036797381739348,59.444738517046133,52.852679652352919,46.260620787659704,39.668561922966489,33.076503058273275,26.484444193580057,19.892385328886839,13.300326464193621,6.7082675995004024,0.11620873480718608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":65.355891947690822},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":73.120332060253503},{"$f":"IF(F289<>0,+E296+F289,0)","v":80.879703172816178},{"$f":"IF(G289<>0,+F296+G289,0)","v":88.641608785378864},96.406048897941545,97.841842510504222,92.954058623066899,88.066274735629577,83.178490848192254,78.290706960754932,73.402923073317609,68.515139185880287,63.627355298442964,58.739571411005642,53.851787523568319,48.964003636130997,44.076219748693674,39.188435861256352,34.300651973819029,29.41286808638171,24.525084198944391,19.637300311507072,14.749516424069753,9.8617325366324344,4.9739486491951155,8.6164761757796526E-2,-5.6885052224231458E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":34.115543518167257},{"$f":"+E299","v":34.115543518167257},{"$f":"+F299","v":34.115543518167257},34.115543518167257,34.115543518167257,34.115543518167257,32.411268540911358,30.706993563655459,29.00271858639956,27.298443609143661,25.594168631887761,23.889893654631862,22.185618677375963,20.481343700120064,18.777068722864165,17.072793745608266,15.368518768352367,13.664243791096467,11.959968813840568,10.255693836584669,8.5514188593287699,6.8471438820728698,5.1428689048169698,3.4385939275610706,1.7343189503051715,3.0043973049274086E-2,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,{"$f":"+BR299","v":-5.8578142336784822E-14},-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772559,1.7042749772559,1.7042749772558992,1.7042749772558992,1.7042749772558974,3.0043973049332665E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":34.115543518167257},"     End Excess Deferred",{"$f":"+E297-E298","v":34.115543518167257},{"$f":"+F297-F298","v":34.115543518167257},34.115543518167257,34.115543518167257,34.115543518167257,32.411268540911358,30.706993563655459,29.00271858639956,27.298443609143661,25.594168631887761,23.889893654631862,22.185618677375963,20.481343700120064,18.777068722864165,17.072793745608266,15.368518768352367,13.664243791096467,11.959968813840568,10.255693836584669,8.5514188593287699,6.8471438820728698,5.1428689048169698,3.4385939275610706,1.7343189503051715,3.0043973049274086E-2,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,{"$f":"+BR297-BR298","v":-5.8578142336784822E-14},-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14,-5.8578142336784822E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":34.115543518167293},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772559,1.7042749772559,1.7042749772558992,1.7042749772558992,1.7042749772558974,3.0043973049332665E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":33507.368745289794},"     Begin Cumulative Difference",{"$f":"+$C303","v":33507.368745289794},{"$f":"+E305","v":34036.49661791043},{"$f":"+F305","v":34565.674490531062},35094.792363151697,35623.900235772329,36153.078108392961,35517.925981013599,33718.503853634233,31919.081726254866,30119.6595988755,28320.237471496133,26520.815344116767,24721.393216737401,22921.971089358034,21122.548961978668,19323.126834599301,17523.704707219935,15724.28257984057,13924.860452461206,12125.438325081841,10326.016197702476,8526.5940703231117,6727.1719429437471,4927.7498155643825,3128.3276881850179,1328.9055608056533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":529.12787262063557},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":529.1778726206353},529.11787262063535,529.10787262063559,529.1778726206353,-635.15212737936463,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":34036.49661791043},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":34565.674490531062},35094.792363151697,35623.900235772329,36153.078108392961,35517.925981013599,33718.503853634233,31919.081726254866,30119.6595988755,28320.237471496133,26520.815344116767,24721.393216737401,22921.971089358034,21122.548961978668,19323.126834599301,17523.704707219935,15724.28257984057,13924.860452461206,12125.438325081841,10326.016197702476,8526.5940703231117,6727.1719429437471,4927.7498155643825,3128.3276881850179,1328.9055608056533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":529.12787262063557},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":529.1778726206353},529.11787262063535,529.10787262063559,529.1778726206353,-635.15212737936463,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1799.4221273793646,-1328.9055608056533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.25345000000000001},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.25345000000000001},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37606818680309578,0.37606818680309578,0.37606818680309578,0.37606818680309584,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309595,0.37606818680309601,0.37606818680309606,0.37606818680309606,0.37606818680309606,0.37606818680309601,0.37606818680309601,0.37606818680309601,0.37606818680309595,0.37606818680309595,0.37606818680309601,0.37606818680309595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":134.10745931570008},{"$f":"IF(F303=0,0,F306*$C308)","v":134.12013181570003},{"$f":"IF(G303=0,0,G306*$C308)","v":134.10492481570003},134.10239031570009,134.12013181570003,-160.97930668429996,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-456.0635381843,-336.81111438619286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":134.10745931570008},{"$f":"+F306*F307","v":134.12013181570003},{"$f":"+G306*G307","v":134.10492481570003},134.10239031570009,134.12013181570003,-238.86050888768659,-676.70541673692685,-676.70541673692685,-676.70541673692696,-676.70541673692708,-676.70541673692708,-676.70541673692708,-676.70541673692708,-676.70541673692708,-676.70541673692719,-676.7054167369273,-676.70541673692742,-676.70541673692742,-676.70541673692742,-676.7054167369273,-676.7054167369273,-676.7054167369273,-676.70541673692719,-676.70541673692719,-676.7054167369273,-499.75910468473342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":12925.467493495536},"     Begin Cumulative DFIT",{"$f":"+C310","v":12925.467493495536},{"$f":"+E311","v":13059.574952811237},{"$f":"+F311","v":13193.695084626937},13327.800009442637,13461.902399758337,13596.022531574037,13357.162022686351,12680.456605949425,12003.751189212499,11327.045772475572,10650.340355738645,9973.6349390017167,9296.9295222647888,8620.224105527861,7943.518688790934,7266.813272054007,6590.1078553170801,5913.4024385801531,5236.6970218432252,4559.9916051062974,3883.2861883693699,3206.5807716324425,2529.8753548955151,1853.1699381585879,1176.4645214216607,499.75910468473342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":13059.574952811237},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":13193.695084626937},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":13327.800009442637},13461.902399758337,13596.022531574037,13357.162022686351,12680.456605949425,12003.751189212499,11327.045772475572,10650.340355738645,9973.6349390017167,9296.9295222647888,8620.224105527861,7943.518688790934,7266.813272054007,6590.1078553170801,5913.4024385801531,5236.6970218432252,4559.9916051062974,3883.2861883693699,3206.5807716324425,2529.8753548955151,1853.1699381585879,1176.4645214216607,499.75910468473342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38369327781929019},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38169933840698594},0.37976574619761422,0.37788962776850427,0.37606818680309578,0.37606818680309578,0.37606818680309578,0.37606818680309584,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309595,0.37606818680309601,0.37606818680309606,0.37606818680309606,0.37606818680309606,0.37606818680309601,0.37606818680309601,0.37606818680309601,0.37606818680309595,0.37606818680309595,0.37606818680309601,0.37606818680309595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38369327781929019},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38169933840698594},{"$f":"IF(G305=0,0,+G311/G305)","v":0.37976574619761422},0.37788962776850427,0.37606818680309578,0.37606818680309578,0.37606818680309578,0.37606818680309584,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309589,0.37606818680309595,0.37606818680309601,0.37606818680309606,0.37606818680309606,0.37606818680309606,0.37606818680309601,0.37606818680309601,0.37606818680309601,0.37606818680309595,0.37606818680309595,0.37606818680309601,0.37606818680309595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":12925.467493495536},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":13059.574952811237},{"$f":"+E314+F309","v":13193.695084626937},{"$f":"+F314+G309","v":13327.800009442637},13461.902399758337,13596.022531574037,13357.162022686351,12680.456605949425,12003.751189212499,11327.045772475572,10650.340355738645,9973.6349390017167,9296.9295222647888,8620.224105527861,7943.518688790934,7266.813272054007,6590.1078553170801,5913.4024385801531,5236.6970218432252,4559.9916051062974,3883.2861883693699,3206.5807716324425,2529.8753548955151,1853.1699381585879,1176.4645214216607,499.75910468473342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":8492.4426084936986},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":8626.5500678093995},{"$f":"IF(F308<>0,+E315+F308,0)","v":8760.6701996250995},{"$f":"IF(G308<>0,+F315+G308,0)","v":8894.7751244407991},9028.8775147564993,9162.9976465721993,9002.0183398878999,8545.9548017035995,8089.8912635192992,7633.8277253349988,7177.7641871506985,6721.7006489663981,6265.6371107820978,5809.5735725977975,5353.5100344134971,4897.4464962291968,4441.3829580448964,3985.3194198605966,3529.2558816762967,3073.1923434919968,2617.1288053076969,2161.065267123397,1705.0017289390971,1248.9381907547972,792.87465257049723,336.81111438619723,4.3769432522822171E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":4433.0248850018379},{"$f":"+E318","v":4433.0248850018379},{"$f":"+F318","v":4433.0248850018379},4433.0248850018379,4433.0248850018379,4433.0248850018379,4355.1436827984517,4134.501804245825,3913.8599256931984,3693.2180471405713,3472.5761685879443,3251.9342900353172,3031.2924114826901,2810.650532930063,2590.008654377436,2369.3667758248089,2148.7248972721818,1928.0830187195543,1707.4411401669267,1486.7992616142992,1266.1573830616719,1045.5155045090446,824.8736259564173,604.23174740379011,383.58986885116292,162.94799029853561,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,{"$f":"+BR318","v":-4.9453774408902973E-12},-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,77.881202203386636,220.64187855262685,220.64187855262685,220.64187855262696,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262719,220.6418785526273,220.64187855262742,220.64187855262742,220.64187855262742,220.6418785526273,220.6418785526273,220.6418785526273,220.64187855262719,220.64187855262719,220.6418785526273,162.94799029854056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":4433.0248850018379},"     End Excess Deferred",{"$f":"+E316-E317","v":4433.0248850018379},{"$f":"+F316-F317","v":4433.0248850018379},4433.0248850018379,4433.0248850018379,4433.0248850018379,4355.1436827984517,4134.501804245825,3913.8599256931984,3693.2180471405713,3472.5761685879443,3251.9342900353172,3031.2924114826901,2810.650532930063,2590.008654377436,2369.3667758248089,2148.7248972721818,1928.0830187195543,1707.4411401669267,1486.7992616142992,1266.1573830616719,1045.5155045090446,824.8736259564173,604.23174740379011,383.58986885116292,162.94799029853561,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,{"$f":"+BR316-BR317","v":-4.9453774408902973E-12},-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12,-4.9453774408902973E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":4433.0248850018443},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,77.881202203386636,220.64187855262685,220.64187855262685,220.64187855262696,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262719,220.6418785526273,220.64187855262742,220.64187855262742,220.64187855262742,220.6418785526273,220.6418785526273,220.6418785526273,220.64187855262719,220.64187855262719,220.6418785526273,162.94799029854056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":368390.09866371599},"     Begin Cumulative Difference",{"$f":"+$C322","v":368390.09866371599},{"$f":"+E324","v":374392.38778294524},{"$f":"+F324","v":380394.71690217446},386397.00602140371,392399.32514063292,398401.61425986217,404403.8933790914,397199.21249832062,376787.53161754983,356375.85073677904,335964.16985600826,315552.48897523747,295140.80809446669,274729.1272136959,254317.44633292514,233905.76545215439,213494.08457138363,193082.40369061287,172670.72280984212,152259.04192907136,131847.36104830061,111435.68016752985,91023.999286759092,70612.318405988335,50200.637525217579,29788.956644446822,9377.2757636760653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":6002.2891192292445},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":6002.3291192292418},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":6002.2891192292445},6002.3191192292434,6002.2891192292445,6002.2791192292425,-7204.6808807707566,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":374392.38778294524},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":380394.71690217446},386397.00602140371,392399.32514063292,398401.61425986217,404403.8933790914,397199.21249832062,376787.53161754983,356375.85073677904,335964.16985600826,315552.48897523747,295140.80809446669,274729.1272136959,254317.44633292514,233905.76545215439,213494.08457138363,193082.40369061287,172670.72280984212,152259.04192907136,131847.36104830061,111435.68016752985,91023.999286759092,70612.318405988335,50200.637525217579,29788.956644446822,9377.2757636760653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":6002.2891192292445},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":6002.3291192292418},6002.2891192292445,6002.3191192292434,6002.2891192292445,6002.2791192292425,-7204.6808807707566,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-20411.680880770757,-9377.2757636760653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37396815239949299,0.37396815239949305,0.37396815239949305,0.3739681523994931,0.37396815239949316,0.37396815239949321,0.37396815239949327,0.37396815239949333,0.37396815239949333,0.37396815239949338,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949338,0.37396815239949333,0.37396815239949344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":1521.2801772686521},{"$f":"IF(F322=0,0,F325*$C327)","v":1521.2903152686513},{"$f":"IF(G322=0,0,G325*$C327)","v":1521.2801772686521},1521.2877807686518,1521.2801772686521,1521.2776427686515,-1826.0263692313483,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-5173.3405192313485,-2376.6705423036988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":1521.2801772686521},{"$f":"+F325*F326","v":1521.2903152686513},{"$f":"+G325*G326","v":1521.2801772686521},1521.2877807686518,1521.2801772686521,1521.2776427686515,-2694.3211976097919,-7633.3185863498966,-7633.3185863498966,-7633.3185863498975,-7633.3185863498993,-7633.3185863499002,-7633.3185863499011,-7633.318586349902,-7633.318586349902,-7633.3185863499039,-7633.318586349902,-7633.318586349902,-7633.318586349902,-7633.318586349902,-7633.318586349902,-7633.318586349902,-7633.318586349902,-7633.318586349902,-7633.3185863499039,-7633.318586349902,-3506.8024918824872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":142106.48055952843},"     Begin Cumulative DFIT",{"$f":"+C329","v":142106.48055952843},{"$f":"+E330","v":143627.76073679709},{"$f":"+F330","v":145149.05105206574},146670.33122933441,148191.61901010305,149712.89918737172,151234.17683014038,148539.85563253058,140906.53704618069,133273.21845983079,125639.8998734809,118006.581287131,110373.26270078111,102739.94411443121,95106.62552808132,87473.306941731425,79839.988355381516,72206.669769031607,64573.351182681705,56940.032596331803,49306.714009981901,41673.395423631999,34040.076837282097,26406.758250932195,18773.439664582293,11140.121078232389,3506.8024918824867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":143627.76073679709},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":145149.05105206574},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":146670.33122933441},148191.61901010305,149712.89918737172,151234.17683014038,148539.85563253058,140906.53704618069,133273.21845983079,125639.8998734809,118006.581287131,110373.26270078111,102739.94411443121,95106.62552808132,87473.306941731425,79839.988355381516,72206.669769031607,64573.351182681705,56940.032596331803,49306.714009981901,41673.395423631999,34040.076837282097,26406.758250932195,18773.439664582293,11140.121078232389,3506.8024918824867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999993},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38362895567221195},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38157483425142708},0.37958454373015998,0.37765513219726438,0.37578386690401239,0.37396815239949299,0.37396815239949305,0.37396815239949305,0.3739681523994931,0.37396815239949316,0.37396815239949321,0.37396815239949327,0.37396815239949333,0.37396815239949333,0.37396815239949338,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949338,0.37396815239949333,0.37396815239949344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38362895567221195},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38157483425142708},{"$f":"IF(G324=0,0,+G330/G324)","v":0.37958454373015998},0.37765513219726438,0.37578386690401239,0.37396815239949299,0.37396815239949305,0.37396815239949305,0.3739681523994931,0.37396815239949316,0.37396815239949321,0.37396815239949327,0.37396815239949333,0.37396815239949333,0.37396815239949338,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949333,0.37396815239949338,0.37396815239949333,0.37396815239949344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":142106.48055952843},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":143627.76073679709},{"$f":"+E333+F328","v":145149.05105206574},{"$f":"+F333+G328","v":146670.33122933441},148191.61901010305,149712.89918737172,151234.17683014038,148539.85563253058,140906.53704618069,133273.21845983079,125639.8998734809,118006.581287131,110373.26270078111,102739.94411443121,95106.62552808132,87473.306941731425,79839.988355381516,72206.669769031607,64573.351182681705,56940.032596331803,49306.714009981901,41673.395423631999,34040.076837282097,26406.758250932195,18773.439664582293,11140.121078232389,3506.8024918824867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":93368.470506318816},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":94889.750683587466},{"$f":"IF(F327<>0,+E334+F327,0)","v":96411.040998856115},{"$f":"IF(G327<>0,+F334+G327,0)","v":97932.321176124766},99453.608956893411,100974.88913416206,102496.16677693071,100670.14040769936,95496.799888468013,90323.459369236662,85150.11885000531,79976.778330773959,74803.437811542608,69630.097292311257,64456.756773079906,59283.416253848554,54110.075734617203,48936.735215385852,43763.394696154501,38590.054176923149,33416.713657691798,28243.373138460451,23070.032619229103,17896.692099997756,12723.351580766408,7550.0110615350595,2376.670542303711,1.2278178473934531E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":48738.010053209611},{"$f":"+E337","v":48738.010053209611},{"$f":"+F337","v":48738.010053209611},48738.010053209611,48738.010053209611,48738.010053209611,48738.010053209611,47869.715224831169,45409.737157712618,42949.759090594067,40489.781023475516,38029.802956356965,35569.824889238414,33109.846822119864,30649.868755001309,28189.890687882755,25729.9126207642,23269.934553645646,20809.956486527091,18349.978419408537,15890.000352289982,13430.022285171428,10970.044218052873,8510.066150934319,6050.0880838157655,3590.1100166972101,1130.1319495786565,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,{"$f":"+BR337","v":-1.3187673175707459E-10},-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,868.29482837844353,2459.9780671185481,2459.9780671185481,2459.978067118549,2459.9780671185508,2459.9780671185517,2459.9780671185526,2459.9780671185536,2459.9780671185536,2459.9780671185554,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185554,2459.9780671185536,1130.1319495787884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":48738.010053209611},"     End Excess Deferred",{"$f":"+E335-E336","v":48738.010053209611},{"$f":"+F335-F336","v":48738.010053209611},48738.010053209611,48738.010053209611,48738.010053209611,48738.010053209611,47869.715224831169,45409.737157712618,42949.759090594067,40489.781023475516,38029.802956356965,35569.824889238414,33109.846822119864,30649.868755001309,28189.890687882755,25729.9126207642,23269.934553645646,20809.956486527091,18349.978419408537,15890.000352289982,13430.022285171428,10970.044218052873,8510.066150934319,6050.0880838157655,3590.1100166972101,1130.1319495786565,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,{"$f":"+BR335-BR336","v":-1.3187673175707459E-10},-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":48738.01005320972},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,868.29482837844353,2459.9780671185481,2459.9780671185481,2459.978067118549,2459.9780671185508,2459.9780671185517,2459.9780671185526,2459.9780671185536,2459.9780671185536,2459.9780671185554,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185554,2459.9780671185536,1130.1319495787884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":3477.2326114682696},"     Begin Cumulative Difference",{"$f":"+$C341","v":3477.2326114682696},{"$f":"+E343","v":3391.1311446507902},{"$f":"+F343","v":3305.0396778333111},3218.9382110158317,3132.8367441983523,3046.7452773808732,2960.7038105633937,2874.6123437459146,2750.2908769284354,2606.8994101109561,2463.5079432934767,2320.1164764759974,2176.725009658518,2033.3335428410387,1889.9420760235594,1746.55060920608,1603.1591423886007,1459.7676755711213,1316.376208753642,1172.9847419361627,1029.5932751186833,886.20180830120398,742.81034148372464,599.4188746662453,456.02740784876596,312.63594103128662,169.24447421380731,25.853007396327996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-86.10146681747932},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-86.091466817479315},-86.10146681747932,-86.10146681747932,-86.091466817479315,-86.041466817479318,-86.091466817479315,-124.32146681747932,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":3391.1311446507902},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":3305.0396778333111},3218.9382110158317,3132.8367441983523,3046.7452773808732,2960.7038105633937,2874.6123437459146,2750.2908769284354,2606.8994101109561,2463.5079432934767,2320.1164764759974,2176.725009658518,2033.3335428410387,1889.9420760235594,1746.55060920608,1603.1591423886007,1459.7676755711213,1316.376208753642,1172.9847419361627,1029.5932751186833,886.20180830120398,742.81034148372464,599.4188746662453,456.02740784876596,312.63594103128662,169.24447421380731,25.853007396327996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-86.10146681747932},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-86.091466817479315},-86.10146681747932,-86.10146681747932,-86.091466817479315,-86.041466817479318,-86.091466817479315,-124.32146681747932,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-143.39146681747931,-25.853007396327996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-21.822416764890136},{"$f":"IF(F341=0,0,F344*$C346)","v":-21.819882264890133},{"$f":"IF(G341=0,0,G344*$C346)","v":-21.822416764890136},-21.822416764890136,-21.819882264890133,-21.807209764890136,-21.819882264890133,-31.509275764890134,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-36.342567264890135,-6.5524447245993311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-33.213640824842649},{"$f":"+F344*F345","v":-33.209783324842647},{"$f":"+G344*G345","v":-33.213640824842642},-33.213640824842642,-33.209783324842633,-33.190495824842635,-33.209783324842633,-47.957005824842632,-55.313258324842629,-55.313258324842629,-55.313258324842629,-55.313258324842629,-55.313258324842622,-55.313258324842622,-55.313258324842622,-55.313258324842622,-55.313258324842622,-55.313258324842607,-55.313258324842622,-55.313258324842622,-55.313258324842622,-55.313258324842622,-55.313258324842607,-55.313258324842622,-55.313258324842622,-55.313258324842629,-55.313258324842629,-9.9727976031335217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":1341.3424798738849},"     Begin Cumulative DFIT",{"$f":"+C348","v":1341.3424798738849},{"$f":"+E349","v":1308.1288390490422},{"$f":"+F349","v":1274.9190557241996},1241.7054148993568,1208.4917740745141,1175.2819907496714,1142.0914949248288,1108.8817115999861,1060.9247057751436,1005.6114474503009,950.29818912545829,894.98493080061564,839.67167247577299,784.35841415093034,729.04515582608769,673.73189750124504,618.41863917640239,563.10538085155974,507.79212252671715,452.47886420187456,397.16560587703191,341.85234755218926,286.53908922734661,231.22583090250401,175.91257257766139,120.59931425281877,65.28605592797615,9.9727976031335217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":1308.1288390490422},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":1274.9190557241996},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":1241.7054148993568},1208.4917740745141,1175.2819907496714,1142.0914949248288,1108.8817115999861,1060.9247057751436,1005.6114474503009,950.29818912545829,894.98493080061564,839.67167247577299,784.35841415093034,729.04515582608769,673.73189750124504,618.41863917640239,563.10538085155974,507.79212252671715,452.47886420187456,397.16560587703191,341.85234755218926,286.53908922734661,231.22583090250401,175.91257257766139,120.59931425281877,65.28605592797615,9.9727976031335217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":1341.3424798738849},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":1308.1288390490422},{"$f":"+E352+F347","v":1274.9190557241996},{"$f":"+F352+G347","v":1241.7054148993568},1208.4917740745141,1175.2819907496714,1142.0914949248288,1108.8817115999861,1060.9247057751436,1005.6114474503009,950.29818912545829,894.98493080061564,839.67167247577299,784.35841415093034,729.04515582608769,673.73189750124504,618.41863917640239,563.10538085155974,507.79212252671715,452.47886420187456,397.16560587703191,341.85234755218926,286.53908922734661,231.22583090250401,175.91257257766139,120.59931425281877,65.28605592797615,9.9727976031335217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":881.30460537663294},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":859.4821886117428},{"$f":"IF(F346<>0,+E353+F346,0)","v":837.66230634685269},{"$f":"IF(G346<>0,+F353+G346,0)","v":815.83988958196255},794.01747281707242,772.19759055218231,750.3903807872922,728.57049852240209,697.06122275751193,660.71865549262179,624.37608822773166,588.03352096284152,551.69095369795139,515.34838643306125,479.00581916817112,442.66325190328098,406.32068463839084,369.97811737350071,333.63555010861057,297.29298284372044,260.9504155788303,224.60784831394017,188.26528104905003,151.9227137841599,115.58014651926976,79.237579254379625,42.89501198948949,6.5524447245993542,2.3092638912203256E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":460.03787449725201},{"$f":"+E356","v":448.64665043729951},{"$f":"+F356","v":437.25674937734698},425.86552531739449,414.47430125744199,403.08440019748951,391.70111413753699,380.31121307758451,363.86348301763201,344.89279195767949,325.92210089772698,306.95140983777446,287.98071877782195,269.01002771786943,250.03933665791695,231.06864559796446,212.09795453801198,193.12726347805949,174.15657241810703,155.18588135815455,136.21519029820206,117.24449923824957,98.273808178297088,79.303117118344616,60.33242605839213,41.361734998439644,22.391043938487151,3.4203528785346577,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,{"$f":"+BR356","v":4.6718184876226587E-13},4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":11.391224059952513},{"$f":"+F346-F347","v":11.389901059952514},11.391224059952506,11.391224059952506,11.3899010599525,11.3832860599525,11.3899010599525,16.447730059952498,18.970691059952493,18.970691059952493,18.970691059952493,18.970691059952493,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952472,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952472,18.970691059952486,18.970691059952486,18.970691059952493,18.970691059952493,3.4203528785341906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":460.03787449725201},"     End Excess Deferred",{"$f":"+E354-E355","v":448.64665043729951},{"$f":"+F354-F355","v":437.25674937734698},425.86552531739449,414.47430125744199,403.08440019748951,391.70111413753699,380.31121307758451,363.86348301763201,344.89279195767949,325.92210089772698,306.95140983777446,287.98071877782195,269.01002771786943,250.03933665791695,231.06864559796446,212.09795453801198,193.12726347805949,174.15657241810703,155.18588135815455,136.21519029820206,117.24449923824957,98.273808178297088,79.303117118344616,60.33242605839213,41.361734998439644,22.391043938487151,3.4203528785346577,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,{"$f":"+BR354-BR355","v":4.6718184876226587E-13},4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13,4.6718184876226587E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":460.03787449725149},{"$f":"+E346-E347","v":11.391224059952513},{"$f":"+F346-F347","v":11.389901059952514},{"$f":"+G346-G347","v":11.391224059952506},11.391224059952506,11.3899010599525,11.3832860599525,11.3899010599525,16.447730059952498,18.970691059952493,18.970691059952493,18.970691059952493,18.970691059952493,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952472,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952472,18.970691059952486,18.970691059952486,18.970691059952493,18.970691059952493,3.4203528785341906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":210469.03404647135},"     Begin Cumulative Difference",{"$f":"+$C360","v":210469.03404647135},{"$f":"+E362","v":202925.66174709197},{"$f":"+F362","v":195382.2894477126},187838.91714833322,180295.54484895384,172752.17254957446,165208.80025019508,157665.42795081571,150122.05565143633,142578.68335205695,135035.31105267757,127491.93875329819,119948.56645391881,112405.19415453944,104861.82185516006,97318.44955578068,89775.077256401302,82231.704957021924,74688.332657642546,67144.960358263168,59601.588058883797,52058.215759504426,44514.843460125056,36971.471160745685,29428.098861366314,21884.726561986943,14341.35426260757,6797.9819632281979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-7543.3722993793726},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-7543.3722993793726},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-7543.3722993793726},-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":202925.66174709197},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":195382.2894477126},187838.91714833322,180295.54484895384,172752.17254957446,165208.80025019508,157665.42795081571,150122.05565143633,142578.68335205695,135035.31105267757,127491.93875329819,119948.56645391881,112405.19415453944,104861.82185516006,97318.44955578068,89775.077256401302,82231.704957021924,74688.332657642546,67144.960358263168,59601.588058883797,52058.215759504426,44514.843460125056,36971.471160745685,29428.098861366314,21884.726561986943,14341.35426260757,6797.9819632281979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-7543.3722993793726},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-7543.3722993793726},-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-7543.3722993793726,-6797.9819632281979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-1911.867709277702},{"$f":"IF(F360=0,0,F363*$C365)","v":-1911.867709277702},{"$f":"IF(G360=0,0,G363*$C365)","v":-1911.867709277702},-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1911.867709277702,-1722.9485285801868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-2909.855864485593},{"$f":"+F363*F364","v":-2909.855864485593},{"$f":"+G363*G364","v":-2909.855864485593},-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.855864485593,-2909.8558644855925,-2909.855864485593,-2909.855864485593,-2909.8558644855925,-2909.8558644855925,-2909.8558644855921,-2909.8558644855921,-2622.321542315276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":81188.429883426317},"     Begin Cumulative DFIT",{"$f":"+C367","v":81188.429883426317},{"$f":"+E368","v":78278.574018940722},{"$f":"+F368","v":75368.718154455128},72458.862289969533,69549.006425483938,66639.150560998343,63729.294696512748,60819.438832027154,57909.582967541559,54999.727103055964,52089.871238570369,49180.015374084775,46270.15950959918,43360.303645113585,40450.44778062799,37540.591916142395,34630.736051656801,31720.880187171206,28811.024322685611,25901.168458200016,22991.312593714421,20081.45672922883,17171.600864743239,14261.745000257646,11351.889135772053,8442.0332712864601,5532.1774068008681,2622.321542315276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":78278.574018940722},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":75368.718154455128},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":72458.862289969533},69549.006425483938,66639.150560998343,63729.294696512748,60819.438832027154,57909.582967541559,54999.727103055964,52089.871238570369,49180.015374084775,46270.15950959918,43360.303645113585,40450.44778062799,37540.591916142395,34630.736051656801,31720.880187171206,28811.024322685611,25901.168458200016,22991.312593714421,20081.45672922883,17171.600864743239,14261.745000257646,11351.889135772053,8442.0332712864601,5532.1774068008681,2622.321542315276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":81188.429883426317},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":78278.574018940722},{"$f":"+E371+F366","v":75368.718154455128},{"$f":"+F371+G366","v":72458.862289969533},69549.006425483938,66639.150560998343,63729.294696512748,60819.438832027154,57909.582967541559,54999.727103055964,52089.871238570369,49180.015374084775,46270.15950959918,43360.303645113585,40450.44778062799,37540.591916142395,34630.736051656801,31720.880187171206,28811.024322685611,25901.168458200016,22991.312593714421,20081.45672922883,17171.600864743239,14261.745000257646,11351.889135772053,8442.0332712864601,5532.1774068008681,2622.321542315276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":53343.376679078166},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":51431.508969800467},{"$f":"IF(F365<>0,+E372+F365,0)","v":49519.641260522767},{"$f":"IF(G365<>0,+F372+G365,0)","v":47607.773551245067},45695.905841967367,43784.038132689668,41872.170423411968,39960.302714134268,38048.435004856568,36136.567295578869,34224.699586301169,32312.831877023465,30400.964167745762,28489.096458468059,26577.228749190355,24665.361039912652,22753.493330634949,20841.625621357245,18929.757912079542,17017.890202801838,15106.022493524137,13194.154784246435,11282.287074968734,9370.419365691032,7458.5516564133304,5546.6839471356288,3634.8162378579268,1722.9485285802248,3.7971403799019754E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":27845.053204348151},{"$f":"+E375","v":26847.065049140259},{"$f":"+F375","v":25849.076893932368},24851.088738724477,23853.100583516585,22855.112428308694,21857.124273100802,20859.136117892911,19861.14796268502,18863.159807477128,17865.171652269237,16867.183497061345,15869.195341853454,14871.207186645563,13873.219031437671,12875.23087622978,11877.242721021888,10879.254565813997,9881.2664106061056,8883.2782553982142,7885.2901001903228,6887.3019449824324,5889.3137897745419,4891.3256345666505,3893.33747935876,2895.3493241508695,1897.3611689429795,899.37301373508944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":997.98815520789094},{"$f":"+F365-F366","v":997.98815520789094},997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789049,997.98815520789094,997.98815520789094,997.98815520789049,997.98815520789049,997.98815520789003,997.98815520789003,899.37301373508922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":27845.053204348151},"     End Excess Deferred",{"$f":"+E373-E374","v":26847.065049140259},{"$f":"+F373-F374","v":25849.076893932368},24851.088738724477,23853.100583516585,22855.112428308694,21857.124273100802,20859.136117892911,19861.14796268502,18863.159807477128,17865.171652269237,16867.183497061345,15869.195341853454,14871.207186645563,13873.219031437671,12875.23087622978,11877.242721021888,10879.254565813997,9881.2664106061056,8883.2782553982142,7885.2901001903228,6887.3019449824324,5889.3137897745419,4891.3256345666505,3893.33747935876,2895.3493241508695,1897.3611689429795,899.37301373508944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":27845.053204348154},{"$f":"+E365-E366","v":997.98815520789094},{"$f":"+F365-F366","v":997.98815520789094},{"$f":"+G365-G366","v":997.98815520789094},997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789049,997.98815520789094,997.98815520789094,997.98815520789049,997.98815520789049,997.98815520789003,997.98815520789003,899.37301373508922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":16060.083579255552},"     Begin Cumulative Difference",{"$f":"+$C379","v":16060.083579255552},{"$f":"+E381","v":16155.948375518297},{"$f":"+F381","v":16159.573171781043},16133.987968043788,16108.402764306533,16082.827560569278,16057.232356832023,16031.647153094767,16006.051949357512,15980.446745620256,15954.871541883002,15929.266338145746,15903.681134408491,15878.085930671235,15852.470726933981,15448.185523196727,14314.130319459473,13180.075115722218,12046.019911984964,10911.964708247709,9777.909504510455,8643.8543007732005,7509.799097035946,6375.7438932986915,5241.6886895614371,4107.6334858241826,2973.5782820869276,1839.5230783496727,705.46787461241775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":95.864796262745131},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":3.6247962627451216},-25.585203737254915,-25.585203737254915,-25.575203737254924,-25.595203737254906,-25.585203737254915,-25.595203737254906,-25.605203737254897,-25.575203737254924,-25.605203737254897,-25.585203737254915,-25.595203737254906,-25.615203737254888,-404.28520373725496,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":16155.948375518297},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":16159.573171781043},16133.987968043788,16108.402764306533,16082.827560569278,16057.232356832023,16031.647153094767,16006.051949357512,15980.446745620256,15954.871541883002,15929.266338145746,15903.681134408491,15878.085930671235,15852.470726933981,15448.185523196727,14314.130319459473,13180.075115722218,12046.019911984964,10911.964708247709,9777.909504510455,8643.8543007732005,7509.799097035946,6375.7438932986915,5241.6886895614371,4107.6334858241826,2973.5782820869276,1839.5230783496727,705.46787461241775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":95.864796262745131},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":3.6247962627451216},-25.585203737254915,-25.585203737254915,-25.575203737254924,-25.595203737254906,-25.585203737254915,-25.595203737254906,-25.605203737254897,-25.575203737254924,-25.605203737254897,-25.585203737254915,-25.595203737254906,-25.615203737254888,-404.28520373725496,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-1134.0552037372549,-705.46787461241775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38493546901262787},0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262798,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262798,0.38493546901262793,0.38493546901262787,0.38493546901262787,0.38493546901262787,0.38493546901262782,0.38493546901262776,0.38493546901262776,0.38493546901262771,0.38493546901262771,0.38493546901262771,0.38493546901262765,0.38493546901262765,0.38493546901262765,0.38493546901262771,0.38493546901262776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":24.296932612792755},{"$f":"IF(F379=0,0,F382*$C384)","v":0.91870461279275106},{"$f":"IF(G379=0,0,G382*$C384)","v":-6.4845698872072584},-6.4845698872072584,-6.4820353872072607,-6.487104387207256,-6.4845698872072584,-6.487104387207256,-6.4896388872072537,-6.4820353872072607,-6.4896388872072537,-6.4845698872072584,-6.487104387207256,-6.4921733872072513,-102.46608488720727,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-287.4262913872073,-178.80083282051729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":24.296932612792755},{"$f":"+F382*F383","v":0.91870461279275106},{"$f":"+G382*G383","v":-9.8486524003838607},-9.8486524003838607,-9.8448030456937392,-9.852501755073984,-9.8486524003838607,-9.852501755073984,-9.856351109764109,-9.8448030456937392,-9.8563511097641072,-9.8486524003838607,-9.852501755073984,-9.8602004644542305,-155.62371451546608,-436.5380717368115,-436.5380717368115,-436.5380717368115,-436.53807173681145,-436.53807173681139,-436.53807173681139,-436.53807173681128,-436.53807173681128,-436.53807173681128,-436.53807173681122,-436.53807173681122,-436.53807173681122,-436.53807173681128,-271.55960718727272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":6195.1772406978289},"     Begin Cumulative DFIT",{"$f":"+C386","v":6195.1772406978289},{"$f":"+E387","v":6219.4741733106221},{"$f":"+F387","v":6220.3928779234147},6210.5442255230309,6200.6955731226471,6190.8507700769533,6180.9982683218796,6171.1496159214958,6161.297114166422,6151.4407630566575,6141.5959600109636,6131.7396089011991,6121.8909565008153,6112.0384547457415,6102.1782542812871,5946.5545397658207,5510.016468029009,5073.4783962921974,4636.9403245553858,4200.4022528185742,3763.8641810817626,3327.326109344951,2890.7880376081398,2454.2499658713286,2017.7118941345175,1581.1738223977063,1144.6357506608952,708.09767892408399,271.55960718727272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":6219.4741733106221},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":6220.3928779234147},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":6210.5442255230309},6200.6955731226471,6190.8507700769533,6180.9982683218796,6171.1496159214958,6161.297114166422,6151.4407630566575,6141.5959600109636,6131.7396089011991,6121.8909565008153,6112.0384547457415,6102.1782542812871,5946.5545397658207,5510.016468029009,5073.4783962921974,4636.9403245553858,4200.4022528185742,3763.8641810817626,3327.326109344951,2890.7880376081398,2454.2499658713286,2017.7118941345175,1581.1738223977063,1144.6357506608952,708.09767892408399,271.55960718727272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38496496948054254},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38493546901262787},0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262798,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262798,0.38493546901262793,0.38493546901262787,0.38493546901262787,0.38493546901262787,0.38493546901262782,0.38493546901262776,0.38493546901262776,0.38493546901262771,0.38493546901262771,0.38493546901262771,0.38493546901262765,0.38493546901262765,0.38493546901262765,0.38493546901262771,0.38493546901262776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38496496948054254},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38493546901262787},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38493546901262793},0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262798,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262793,0.38493546901262798,0.38493546901262793,0.38493546901262787,0.38493546901262787,0.38493546901262787,0.38493546901262782,0.38493546901262776,0.38493546901262776,0.38493546901262771,0.38493546901262771,0.38493546901262771,0.38493546901262765,0.38493546901262765,0.38493546901262765,0.38493546901262771,0.38493546901262776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":6195.1772406978289},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":6219.4741733106221},{"$f":"+E390+F385","v":6220.3928779234147},{"$f":"+F390+G385","v":6210.5442255230309},6200.6955731226471,6190.8507700769533,6180.9982683218796,6171.1496159214958,6161.297114166422,6151.4407630566575,6141.5959600109636,6131.7396089011991,6121.8909565008153,6112.0384547457415,6102.1782542812871,5946.5545397658207,5510.016468029009,5073.4783962921974,4636.9403245553858,4200.4022528185742,3763.8641810817626,3327.326109344951,2890.7880376081398,2454.2499658713286,2017.7118941345175,1581.1738223977063,1144.6357506608952,708.09767892408399,271.55960718727272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":4070.4281831623198},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":4094.7251157751125},{"$f":"IF(F384<>0,+E391+F384,0)","v":4095.6438203879052},{"$f":"IF(G384<>0,+F391+G384,0)","v":4089.1592505006979},4082.6746806134906,4076.1926452262833,4069.7055408390761,4063.2209709518688,4056.7338665646616,4050.2442276774545,4043.7621922902472,4037.2725534030401,4030.7879835158328,4024.3008791286256,4017.8087057414182,3915.342620854211,3627.9163294670038,3340.4900380797967,3053.0637466925896,2765.6374553053824,2478.2111639181753,2190.7848725309682,1903.3585811437608,1615.9322897565535,1328.5059983693461,1041.0797069821388,753.6534155949314,466.2271242077241,178.8008328205168,-4.8316906031686813E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":2124.7490575355091},{"$f":"+E394","v":2124.7490575355091},{"$f":"+F394","v":2124.7490575355091},2121.3849750223326,2118.0208925091561,2114.6581248506695,2111.292727482803,2107.9286449696265,2104.5632476017599,2101.1965353792029,2097.8337677207164,2094.4670554981594,2091.1029729849829,2087.7375756171164,2084.3695485398694,2031.2119189116106,1882.1001385620064,1732.9883582124021,1583.8765778627978,1434.7647975131936,1285.6530171635895,1136.5412368139855,987.42945646438147,838.31767611477744,689.20589576517341,540.09411541556949,390.98233506596557,241.87055471636165,92.758774366757677,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,{"$f":"+BR394","v":2.2453150450019166E-12},2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},3.3640825131766023,3.3640825131766023,3.3627676584864785,3.3653973678667279,3.3640825131766023,3.3653973678667279,3.3667122225568553,3.3627676584864785,3.3667122225568535,3.3640825131766023,3.3653973678667279,3.3680270772469791,53.157629628258803,149.1117803496042,149.1117803496042,149.1117803496042,149.11178034960415,149.11178034960409,149.11178034960409,149.11178034960398,149.11178034960398,149.11178034960398,149.11178034960392,149.11178034960392,149.11178034960392,149.11178034960398,92.758774366755432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":2124.7490575355091},"     End Excess Deferred",{"$f":"+E392-E393","v":2124.7490575355091},{"$f":"+F392-F393","v":2124.7490575355091},2121.3849750223326,2118.0208925091561,2114.6581248506695,2111.292727482803,2107.9286449696265,2104.5632476017599,2101.1965353792029,2097.8337677207164,2094.4670554981594,2091.1029729849829,2087.7375756171164,2084.3695485398694,2031.2119189116106,1882.1001385620064,1732.9883582124021,1583.8765778627978,1434.7647975131936,1285.6530171635895,1136.5412368139855,987.42945646438147,838.31767611477744,689.20589576517341,540.09411541556949,390.98233506596557,241.87055471636165,92.758774366757677,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,{"$f":"+BR392-BR393","v":2.2453150450019166E-12},2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12,2.2453150450019166E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":2124.7490575355077},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":3.3640825131766023},3.3640825131766023,3.3627676584864785,3.3653973678667279,3.3640825131766023,3.3653973678667279,3.3667122225568553,3.3627676584864785,3.3667122225568535,3.3640825131766023,3.3653973678667279,3.3680270772469791,53.157629628258803,149.1117803496042,149.1117803496042,149.1117803496042,149.11178034960415,149.11178034960409,149.11178034960409,149.11178034960398,149.11178034960398,149.11178034960398,149.11178034960392,149.11178034960392,149.11178034960392,149.11178034960398,92.758774366755432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":46.98687756137744},"     Begin Cumulative Difference",{"$f":"+$C417","v":46.98687756137744},{"$f":"+E419","v":48.039411837904801},{"$f":"+F419","v":48.74194611443216},49.114480390959521,49.187014667486885,49.099548944014245,49.012083220541605,48.93461749706897,48.84715177359633,48.75968605012369,48.682220326651048,48.594754603178409,48.517288879705774,48.429823156233134,48.342357432760494,48.264891709287852,48.177425985815212,47.649960262342574,44.002494538869939,40.355028815397304,36.707563091924669,33.060097368452034,29.412631644979395,25.765165921506757,22.117700198034118,18.470234474561479,14.822768751088841,11.175303027616202,7.5278373041435636,3.8803715806709254,0.23290585719828716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":1.052534276527362},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0.70253427652736145},0.37253427652736137,7.2534276527361996E-2,-8.7465723472638146E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-0.52746572347263809,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":48.039411837904801},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":48.74194611443216},49.114480390959521,49.187014667486885,49.099548944014245,49.012083220541605,48.93461749706897,48.84715177359633,48.75968605012369,48.682220326651048,48.594754603178409,48.517288879705774,48.429823156233134,48.342357432760494,48.264891709287852,48.177425985815212,47.649960262342574,44.002494538869939,40.355028815397304,36.707563091924669,33.060097368452034,29.412631644979395,25.765165921506757,22.117700198034118,18.470234474561479,14.822768751088841,11.175303027616202,7.5278373041435636,3.8803715806709254,0.23290585719828716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":1.052534276527362},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0.70253427652736145},0.37253427652736137,7.2534276527361996E-2,-8.7465723472638146E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-8.7465723472638146E-2,-7.7465723472638359E-2,-8.7465723472638146E-2,-0.52746572347263809,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-3.6474657234726382,-0.23290585719828716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.37983221578182741,0.37983221578182741,0.37983221578182746,0.37983221578182741,0.37983221578182746,0.37983221578182752,0.37983221578182752,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182763,0.37983221578182763,0.37983221578182769,0.37983221578182769,0.37983221578182769,0.37983221578182763,0.37983221578182763,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.3798322157818273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0.26676481238585992},{"$f":"IF(F417=0,0,F420*$C422)","v":0.17805731238585976},{"$f":"IF(G417=0,0,G420*$C422)","v":9.4418812385859738E-2},1.8383812385859899E-2,-2.216818761414014E-2,-2.216818761414014E-2,-1.9633687614140194E-2,-2.216818761414014E-2,-2.216818761414014E-2,-1.9633687614140194E-2,-2.216818761414014E-2,-1.9633687614140194E-2,-2.216818761414014E-2,-2.216818761414014E-2,-1.9633687614140194E-2,-2.216818761414014E-2,-0.13368618761414014,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-0.92445018761414022,-5.9029989506905883E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0.26676481238585992},{"$f":"+F420*F421","v":0.17805731238585976},{"$f":"+G420*G421","v":9.4418812385859738E-2},1.8383812385859899E-2,-3.3222299551572736E-2,-3.3222299551572736E-2,-2.942397739375455E-2,-3.3222299551572736E-2,-3.3222299551572743E-2,-2.9423977393754554E-2,-3.322229955157275E-2,-2.9423977393754557E-2,-3.3222299551572756E-2,-3.3222299551572756E-2,-2.9423977393754564E-2,-3.3222299551572756E-2,-0.20034847449557691,-1.3854249877348794,-1.3854249877348794,-1.3854249877348792,-1.3854249877348792,-1.385424987734879,-1.385424987734879,-1.385424987734879,-1.385424987734879,-1.3854249877348788,-1.3854249877348788,-1.3854249877348788,-1.3854249877348788,-1.3854249877348788,-8.8465147808191258E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":18.125188019301348},"     Begin Cumulative DFIT",{"$f":"+C424","v":18.125188019301348},{"$f":"+E425","v":18.391952831687206},{"$f":"+F425","v":18.570010144073066},18.664428956458927,18.682812768844787,18.649590469293216,18.616368169741644,18.58694419234789,18.553721892796318,18.520499593244747,18.491075615850992,18.45785331629942,18.428429338905666,18.395207039354094,18.361984739802523,18.332560762408768,18.299338462857197,18.09898998836162,16.71356500062674,15.328140012891861,13.942715025156982,12.557290037422103,11.171865049687224,9.7864400619523444,8.4010150742174652,7.015590086482586,5.6301650987477068,4.2447401110128276,2.8593151232779488,1.47389013554307,8.8465147808191258E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":18.391952831687206},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":18.570010144073066},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":18.664428956458927},18.682812768844787,18.649590469293216,18.616368169741644,18.58694419234789,18.553721892796318,18.520499593244747,18.491075615850992,18.45785331629942,18.428429338905666,18.395207039354094,18.361984739802523,18.332560762408768,18.299338462857197,18.09898998836162,16.71356500062674,15.328140012891861,13.942715025156982,12.557290037422103,11.171865049687224,9.7864400619523444,8.4010150742174652,7.015590086482586,5.6301650987477068,4.2447401110128276,2.8593151232779488,1.47389013554307,8.8465147808191258E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38285133243815661},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38098622694457029},0.38001886221511322,0.37983221578182741,0.37983221578182741,0.37983221578182746,0.37983221578182741,0.37983221578182746,0.37983221578182752,0.37983221578182752,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182763,0.37983221578182763,0.37983221578182769,0.37983221578182769,0.37983221578182769,0.37983221578182763,0.37983221578182763,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.3798322157818273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38285133243815661},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38098622694457029},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38001886221511322},0.37983221578182741,0.37983221578182741,0.37983221578182746,0.37983221578182741,0.37983221578182746,0.37983221578182752,0.37983221578182752,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182763,0.37983221578182763,0.37983221578182769,0.37983221578182769,0.37983221578182769,0.37983221578182763,0.37983221578182763,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182758,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.37983221578182752,0.3798322157818273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":18.125188019301348},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":18.391952831687206},{"$f":"+E428+F423","v":18.570010144073066},{"$f":"+F428+G423","v":18.664428956458927},18.682812768844787,18.649590469293216,18.616368169741644,18.58694419234789,18.553721892796318,18.520499593244747,18.491075615850992,18.45785331629942,18.428429338905666,18.395207039354094,18.361984739802523,18.332560762408768,18.299338462857197,18.09898998836162,16.71356500062674,15.328140012891861,13.942715025156982,12.557290037422103,11.171865049687224,9.7864400619523444,8.4010150742174652,7.015590086482586,5.6301650987477068,4.2447401110128276,2.8593151232779488,1.47389013554307,8.8465147808191258E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":11.908824117931113},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":12.175588930316973},{"$f":"IF(F422<>0,+E429+F422,0)","v":12.353646242702833},{"$f":"IF(G422<>0,+F429+G422,0)","v":12.448065055088692},12.466448867474552,12.444280679860412,12.422112492246272,12.402478804632132,12.380310617017992,12.358142429403852,12.338508741789711,12.316340554175571,12.296706866561431,12.274538678947291,12.252370491333151,12.232736803719011,12.210568616104871,12.07688242849073,11.152432240876591,10.227982053262451,9.3035318656483117,8.3790816780341721,7.4546314904200317,6.5301813028058913,5.6057311151917508,4.6812809275776104,3.7568307399634699,2.8323805523493295,1.9079303647351893,0.98348017712104907,5.9029989506908853E-2,2.9698465908722937E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":6.2163639013702348},{"$f":"+E432","v":6.2163639013702348},{"$f":"+F432","v":6.2163639013702348},6.2163639013702348,6.2163639013702348,6.2053097894328024,6.1942556774953701,6.1844653877157558,6.1734112757783235,6.1623571638408912,6.1525668740612769,6.1415127621238446,6.1317224723442303,6.120668360406798,6.1096142484693656,6.0998239586897514,6.088769846752319,6.0221075598708822,5.5611327597501425,5.1001579596294029,4.6391831595086641,4.1782083593879253,3.7172335592671866,3.2562587591464478,2.795283959025709,2.3343091589049703,1.8733343587842317,1.4123595586634932,0.95138475854275462,0.49040995842201607,2.943515830127752E-2,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,{"$f":"+BR432","v":-7.8548278992229825E-15},-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,1.1054111937432595E-2,1.1054111937432595E-2,9.7902897796143563E-3,1.1054111937432595E-2,1.1054111937432602E-2,9.7902897796143598E-3,1.1054111937432609E-2,9.7902897796143633E-3,1.1054111937432616E-2,1.1054111937432616E-2,9.7902897796143702E-3,1.1054111937432616E-2,6.6662286881436772E-2,0.46097480012073921,0.46097480012073921,0.46097480012073899,0.46097480012073899,0.46097480012073877,0.46097480012073877,0.46097480012073877,0.46097480012073877,0.46097480012073855,0.46097480012073855,0.46097480012073855,0.46097480012073855,0.46097480012073855,2.9435158301285375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":6.2163639013702348},"     End Excess Deferred",{"$f":"+E430-E431","v":6.2163639013702348},{"$f":"+F430-F431","v":6.2163639013702348},6.2163639013702348,6.2163639013702348,6.2053097894328024,6.1942556774953701,6.1844653877157558,6.1734112757783235,6.1623571638408912,6.1525668740612769,6.1415127621238446,6.1317224723442303,6.120668360406798,6.1096142484693656,6.0998239586897514,6.088769846752319,6.0221075598708822,5.5611327597501425,5.1001579596294029,4.6391831595086641,4.1782083593879253,3.7172335592671866,3.2562587591464478,2.795283959025709,2.3343091589049703,1.8733343587842317,1.4123595586634932,0.95138475854275462,0.49040995842201607,2.943515830127752E-2,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,{"$f":"+BR430-BR431","v":-7.8548278992229825E-15},-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15,-7.8548278992229825E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":6.2163639013702454},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,1.1054111937432595E-2,1.1054111937432595E-2,9.7902897796143563E-3,1.1054111937432595E-2,1.1054111937432602E-2,9.7902897796143598E-3,1.1054111937432609E-2,9.7902897796143633E-3,1.1054111937432616E-2,1.1054111937432616E-2,9.7902897796143702E-3,1.1054111937432616E-2,6.6662286881436772E-2,0.46097480012073921,0.46097480012073921,0.46097480012073899,0.46097480012073899,0.46097480012073877,0.46097480012073877,0.46097480012073877,0.46097480012073877,0.46097480012073855,0.46097480012073855,0.46097480012073855,0.46097480012073855,0.46097480012073855,2.9435158301285375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":544.40433379889123},"     Begin Cumulative Difference",{"$f":"+$C436","v":544.40433379889123},{"$f":"+E438","v":561.93522320074283},{"$f":"+F438","v":574.80611260259445},583.36700200444602,587.94789140629769,588.83878080814929,587.80967021000095,586.7805596118526,585.76144901370424,584.73233841555589,583.70322781740754,582.68411721925918,581.65500662111083,580.63589602296247,579.60678542481412,578.57767482666577,577.55856422851741,576.52945363036906,570.06034303222066,525.47123243407225,480.88212183592384,436.29301123777543,391.70390063962702,347.11479004147861,302.5256794433302,257.9365688451818,213.34745824703339,168.75834764888498,124.16923705073658,79.580126452588189,34.991015854439794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":17.530889401851603},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":12.870889401851606},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":8.560889401851604},4.5808894018516071,0.89088940185160226,-1.0291105981483923,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-6.4691105981483972,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":561.93522320074283},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":574.80611260259445},583.36700200444602,587.94789140629769,588.83878080814929,587.80967021000095,586.7805596118526,585.76144901370424,584.73233841555589,583.70322781740754,582.68411721925918,581.65500662111083,580.63589602296247,579.60678542481412,578.57767482666577,577.55856422851741,576.52945363036906,570.06034303222066,525.47123243407225,480.88212183592384,436.29301123777543,391.70390063962702,347.11479004147861,302.5256794433302,257.9365688451818,213.34745824703339,168.75834764888498,124.16923705073658,79.580126452588189,34.991015854439794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":17.530889401851603},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":12.870889401851606},8.560889401851604,4.5808894018516071,0.89088940185160226,-1.0291105981483923,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-1.0291105981483923,-1.0191105981483943,-1.0291105981483923,-6.4691105981483972,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-44.589110598148395,-34.991015854439794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37576649087844266,0.3757664908784426,0.3757664908784426,0.37576649087844255,0.37576649087844255,0.37576649087844249,0.37576649087844249,0.37576649087844244,0.37576649087844244,0.37576649087844238,0.37576649087844238,0.37576649087844233,0.37576649087844233,0.37576649087844233,0.37576649087844233,0.37576649087844227,0.37576649087844233,0.37576649087844233,0.37576649087844227,0.37576649087844233,0.37576649087844233,0.37576649087844238,0.37576649087844244,0.37576649087844244,0.37576649087844249,0.37576649087844244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":4.4432039188992887},{"$f":"IF(F436=0,0,F439*$C441)","v":3.2621269188992899},{"$f":"IF(G436=0,0,G439*$C441)","v":2.1697574188992892},1.1610264188992898,0.2257959188992886,-0.26082808110071004,-0.26082808110071004,-0.25829358110071055,-0.26082808110071004,-0.26082808110071004,-0.25829358110071055,-0.26082808110071004,-0.25829358110071055,-0.26082808110071004,-0.26082808110071004,-0.25829358110071055,-0.26082808110071004,-1.6395960811007113,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-11.301110081100711,-8.868472968307767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":4.4432039188992887},{"$f":"+F439*F440","v":3.2621269188992899},{"$f":"+G439*G440","v":2.1697574188992892},1.1610264188992898,0.2257959188992886,-0.38670527819203654,-0.38670527819203648,-0.38294761328325283,-0.38670527819203643,-0.38670527819203643,-0.38294761328325272,-0.38670527819203637,-0.38294761328325261,-0.38670527819203632,-0.38670527819203626,-0.38294761328325255,-0.38670527819203621,-2.4308749885707641,-16.755093620856986,-16.755093620856986,-16.755093620856982,-16.755093620856986,-16.755093620856986,-16.755093620856982,-16.755093620856986,-16.755093620856986,-16.755093620856986,-16.755093620856989,-16.755093620856989,-16.755093620856993,-13.148451239894786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":210.00397176292228},"     Begin Cumulative DFIT",{"$f":"+C443","v":210.00397176292228},{"$f":"+E444","v":214.44717568182156},{"$f":"+F444","v":217.70930260072086},219.87906001962014,221.04008643851944,221.26588235741872,220.87917707922668,220.49247180103464,220.10952418775139,219.72281890955935,219.33611363136731,218.95316601808406,218.56646073989202,218.18351312660877,217.79680784841673,217.41010257022469,217.02715495694144,216.64044967874941,214.20957469017864,197.45448106932164,180.69938744846465,163.94429382760768,147.18920020675068,130.43410658589369,113.6790129650367,96.923919344179723,80.16882572332274,63.413732102465758,46.658638481608769,29.903544860751779,13.148451239894786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":214.44717568182156},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":217.70930260072086},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":219.87906001962014},221.04008643851944,221.26588235741872,220.87917707922668,220.49247180103464,220.10952418775139,219.72281890955935,219.33611363136731,218.95316601808406,218.56646073989202,218.18351312660877,217.79680784841673,217.41010257022469,217.02715495694144,216.64044967874941,214.20957469017864,197.45448106932164,180.69938744846465,163.94429382760768,147.18920020675068,130.43410658589369,113.6790129650367,96.923919344179723,80.16882572332274,63.413732102465758,46.658638481608769,29.903544860751779,13.148451239894786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38162259069710169},{"$f":"IF(G436=0,0,+G443/G436)","v":0.37875258774646892},0.37691377685765021,0.37595183122405501,0.37576649087844266,0.3757664908784426,0.3757664908784426,0.37576649087844255,0.37576649087844255,0.37576649087844249,0.37576649087844249,0.37576649087844244,0.37576649087844244,0.37576649087844238,0.37576649087844238,0.37576649087844233,0.37576649087844233,0.37576649087844233,0.37576649087844233,0.37576649087844227,0.37576649087844233,0.37576649087844233,0.37576649087844227,0.37576649087844233,0.37576649087844233,0.37576649087844238,0.37576649087844244,0.37576649087844244,0.37576649087844249,0.37576649087844244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38162259069710169},{"$f":"IF(F438=0,0,+F444/F438)","v":0.37875258774646892},{"$f":"IF(G438=0,0,+G444/G438)","v":0.37691377685765021},0.37595183122405501,0.37576649087844266,0.3757664908784426,0.3757664908784426,0.37576649087844255,0.37576649087844255,0.37576649087844249,0.37576649087844249,0.37576649087844244,0.37576649087844244,0.37576649087844238,0.37576649087844238,0.37576649087844233,0.37576649087844233,0.37576649087844233,0.37576649087844233,0.37576649087844227,0.37576649087844233,0.37576649087844233,0.37576649087844227,0.37576649087844233,0.37576649087844233,0.37576649087844238,0.37576649087844244,0.37576649087844244,0.37576649087844249,0.37576649087844244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":210.00397176292228},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":214.44717568182156},{"$f":"+E447+F442","v":217.70930260072086},{"$f":"+F447+G442","v":219.87906001962014},221.04008643851944,221.26588235741872,220.87917707922668,220.49247180103464,220.10952418775139,219.72281890955935,219.33611363136731,218.95316601808406,218.56646073989202,218.18351312660877,217.79680784841673,217.41010257022469,217.02715495694144,216.64044967874941,214.20957469017864,197.45448106932164,180.69938744846465,163.94429382760768,147.18920020675068,130.43410658589369,113.6790129650367,96.923919344179723,80.16882572332274,63.413732102465758,46.658638481608769,29.903544860751779,13.148451239894786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":137.979278401329},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":142.42248232022828},{"$f":"IF(F441<>0,+E448+F441,0)","v":145.68460923912758},{"$f":"IF(G441<>0,+F448+G441,0)","v":147.85436665802686},149.01539307692616,149.24118899582544,148.98036091472474,148.71953283362404,148.46123925252334,148.20041117142264,147.93958309032195,147.68128950922124,147.42046142812055,147.16216784701984,146.90133976591915,146.64051168481845,146.38221810371775,146.12139002261705,144.48179394151634,133.18068386041563,121.87957377931491,110.57846369821419,99.277353617113477,87.97624353601276,76.675133454912043,65.374023373811326,54.072913292710616,42.771803211609907,31.470693130509197,20.169583049408487,8.8684729683077759,8.8817841970012523E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":72.024693361593279},{"$f":"+E451","v":72.024693361593279},{"$f":"+F451","v":72.024693361593279},72.024693361593279,72.024693361593279,72.024693361593279,71.898816164501952,71.772938967410624,71.648284935228077,71.522407738136749,71.396530541045422,71.271876508862874,71.145999311771547,71.021345279588999,70.895468082497672,70.769590885406345,70.644936853223797,70.51905965613247,69.727780748662411,64.273797208906132,58.819813669149859,53.365830129393586,47.911846589637314,42.457863049881041,37.003879510124769,31.549895970368496,26.095912430612223,20.641928890855951,15.187945351099673,9.733961811343395,4.2799782715871135,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,{"$f":"+BR451","v":9.4146912488213275E-14},9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0.1258771970913265,0.12587719709132644,0.12465403218254228,0.12587719709132639,0.12587719709132639,0.12465403218254217,0.12587719709132633,0.12465403218254206,0.12587719709132628,0.12587719709132622,0.12465403218254201,0.12587719709132617,0.79127890747005281,5.4539835397562744,5.4539835397562744,5.4539835397562708,5.4539835397562744,5.4539835397562744,5.4539835397562708,5.4539835397562744,5.4539835397562744,5.4539835397562744,5.4539835397562779,5.4539835397562779,5.4539835397562815,4.2799782715870194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":72.024693361593279},"     End Excess Deferred",{"$f":"+E449-E450","v":72.024693361593279},{"$f":"+F449-F450","v":72.024693361593279},72.024693361593279,72.024693361593279,72.024693361593279,71.898816164501952,71.772938967410624,71.648284935228077,71.522407738136749,71.396530541045422,71.271876508862874,71.145999311771547,71.021345279588999,70.895468082497672,70.769590885406345,70.644936853223797,70.51905965613247,69.727780748662411,64.273797208906132,58.819813669149859,53.365830129393586,47.911846589637314,42.457863049881041,37.003879510124769,31.549895970368496,26.095912430612223,20.641928890855951,15.187945351099673,9.733961811343395,4.2799782715871135,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,{"$f":"+BR449-BR450","v":9.4146912488213275E-14},9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14,9.4146912488213275E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":72.024693361593137},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0.1258771970913265,0.12587719709132644,0.12465403218254228,0.12587719709132639,0.12587719709132639,0.12465403218254217,0.12587719709132633,0.12465403218254206,0.12587719709132628,0.12587719709132622,0.12465403218254201,0.12587719709132617,0.79127890747005281,5.4539835397562744,5.4539835397562744,5.4539835397562708,5.4539835397562744,5.4539835397562744,5.4539835397562708,5.4539835397562744,5.4539835397562744,5.4539835397562744,5.4539835397562779,5.4539835397562779,5.4539835397562815,4.2799782715870194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":1107.9958882330707},"     Begin Cumulative Difference",{"$f":"+$C455","v":1107.9958882330707},{"$f":"+E457","v":1150.7992044123064},{"$f":"+F457","v":1183.462520591542},1206.7458367707777,1221.3591529500134,1227.942469129249,1227.1057853084847,1225.0491014877202,1222.9924176669558,1220.9357338461914,1218.879050025427,1216.8223662046626,1214.7656823838981,1212.7089985631337,1210.6523147423693,1208.6056309216049,1206.5489471008405,1204.492263280076,1202.4455794593116,1155.2288956385473,1062.852211817783,970.47552799701862,878.09884417625426,785.7221603554899,693.34547653472555,600.96879271396119,508.59210889319684,416.21542507243248,323.83874125166813,231.46205743090377,139.08537361013941,46.708689789375043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":42.803316179235637},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":32.663316179235636},23.283316179235626,14.613316179235625,6.5833161792356236,-0.83668382076436387,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0466838207643718,-2.0566838207643769,-2.0566838207643769,-2.0466838207643718,-47.216683820764374,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":1150.7992044123064},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":1183.462520591542},1206.7458367707777,1221.3591529500134,1227.942469129249,1227.1057853084847,1225.0491014877202,1222.9924176669558,1220.9357338461914,1218.879050025427,1216.8223662046626,1214.7656823838981,1212.7089985631337,1210.6523147423693,1208.6056309216049,1206.5489471008405,1204.492263280076,1202.4455794593116,1155.2288956385473,1062.852211817783,970.47552799701862,878.09884417625426,785.7221603554899,693.34547653472555,600.96879271396119,508.59210889319684,416.21542507243248,323.83874125166813,231.46205743090377,139.08537361013941,46.708689789375043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":42.803316179235637},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":32.663316179235636},23.283316179235626,14.613316179235625,6.5833161792356236,-0.83668382076436387,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0566838207643769,-2.0466838207643718,-2.0566838207643769,-2.0566838207643769,-2.0466838207643718,-47.216683820764374,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-92.37668382076437,-46.708689789375043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37282681096507936,0.37282681096507936,0.37282681096507936,0.37282681096507941,0.37282681096507941,0.37282681096507947,0.37282681096507952,0.37282681096507952,0.37282681096507958,0.37282681096507958,0.37282681096507958,0.37282681096507964,0.37282681096507969,0.37282681096507969,0.37282681096507964,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":10.848500485627273},{"$f":"IF(F455=0,0,F458*$C460)","v":8.2785174856272725},{"$f":"IF(G455=0,0,G458*$C460)","v":5.9011564856272694},3.7037449856272691,1.6685414856272689,-0.21205751437272802,-0.5212665143727313,-0.5212665143727313,-0.5212665143727313,-0.5212665143727313,-0.5212665143727313,-0.5212665143727313,-0.5212665143727313,-0.5212665143727313,-0.51873201437273009,-0.5212665143727313,-0.5212665143727313,-0.51873201437273009,-11.96706851437273,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-23.412870514372731,-11.838317427117104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":10.848500485627273},{"$f":"+F458*F459","v":8.2785174856272725},{"$f":"+G458*G459","v":5.9011564856272694},3.7037449856272691,1.6685414856272689,-0.31193816068165581,-0.76678687005905755,-0.76678687005905755,-0.76678687005905766,-0.76678687005905766,-0.76678687005905777,-0.76678687005905788,-0.76678687005905788,-0.76678687005905799,-0.76305860194940522,-0.76678687005905799,-0.7667868700590581,-0.76305860194940545,-17.603645653242054,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-34.440504436425051,-17.41425185852988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":427.40941388590699},"     Begin Cumulative DFIT",{"$f":"+C462","v":427.40941388590699},{"$f":"+E463","v":438.25791437153424},{"$f":"+F463","v":446.53643185716152},452.43758834278879,456.14133332841607,457.80987481404333,457.49793665336165,456.73114978330261,455.96436291324358,455.19757604318454,454.4307891731255,453.66400230306647,452.89721543300743,452.1304285629484,451.36364169288936,450.60058309093995,449.83379622088091,449.06700935082188,448.30395074887247,430.70030509563043,396.25980065920538,361.81929622278034,327.37879178635529,292.93828734993025,258.4977829135052,224.05727847708016,189.61677404065512,155.17626960423007,120.73576516780503,86.295260731379983,51.854756294954932,17.41425185852988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":438.25791437153424},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":446.53643185716152},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":452.43758834278879},456.14133332841607,457.80987481404333,457.49793665336165,456.73114978330261,455.96436291324358,455.19757604318454,454.4307891731255,453.66400230306647,452.89721543300743,452.1304285629484,451.36364169288936,450.60058309093995,449.83379622088091,449.06700935082188,448.30395074887247,430.70030509563043,396.25980065920538,361.81929622278034,327.37879178635529,292.93828734993025,258.4977829135052,224.05727847708016,189.61677404065512,155.17626960423007,120.73576516780503,86.295260731379983,51.854756294954932,17.41425185852988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38082917740227767},{"$f":"IF(G455=0,0,+G462/G455)","v":0.37731353894837727},0.37492367867081333,0.37347027058066729,0.37282681096507936,0.37282681096507936,0.37282681096507936,0.37282681096507941,0.37282681096507941,0.37282681096507947,0.37282681096507952,0.37282681096507952,0.37282681096507958,0.37282681096507958,0.37282681096507958,0.37282681096507964,0.37282681096507969,0.37282681096507969,0.37282681096507964,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38082917740227767},{"$f":"IF(F457=0,0,+F463/F457)","v":0.37731353894837727},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37492367867081333},0.37347027058066729,0.37282681096507936,0.37282681096507936,0.37282681096507936,0.37282681096507941,0.37282681096507941,0.37282681096507947,0.37282681096507952,0.37282681096507952,0.37282681096507958,0.37282681096507958,0.37282681096507958,0.37282681096507964,0.37282681096507969,0.37282681096507969,0.37282681096507964,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507969,0.37282681096507975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":427.40941388590699},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":438.25791437153424},{"$f":"+E466+F461","v":446.53643185716152},{"$f":"+F466+G461","v":452.43758834278879},456.14133332841607,457.80987481404333,457.49793665336165,456.73114978330261,455.96436291324358,455.19757604318454,454.4307891731255,453.66400230306647,452.89721543300743,452.1304285629484,451.36364169288936,450.60058309093995,449.83379622088091,449.06700935082188,448.30395074887247,430.70030509563043,396.25980065920538,361.81929622278034,327.37879178635529,292.93828734993025,258.4977829135052,224.05727847708016,189.61677404065512,155.17626960423007,120.73576516780503,86.295260731379983,51.854756294954932,17.41425185852988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":280.82155787267175},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":291.670058358299},{"$f":"IF(F460<>0,+E467+F460,0)","v":299.94857584392628},{"$f":"IF(G460<>0,+F467+G460,0)","v":305.84973232955355},309.55347731518083,311.22201880080809,311.00996128643538,310.48869477206267,309.96742825768996,309.44616174331725,308.92489522894454,308.40362871457182,307.88236220019911,307.3610956858264,306.83982917145369,306.32109715708094,305.79983064270823,305.27856412833552,304.75983211396277,292.79276359959005,269.3798930852173,245.96702257084456,222.55415205647182,199.14128154209908,175.72841102772634,152.3155405133536,128.90266999898085,105.48979948460813,82.0769289702354,58.664058455862673,35.251187941489945,11.838317427117214,1.1013412404281553E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":146.58785601323524},{"$f":"+E470","v":146.58785601323524},{"$f":"+F470","v":146.58785601323524},146.58785601323524,146.58785601323524,146.58785601323524,146.48797536692632,146.24245501124,145.99693465555367,145.75141429986735,145.50589394418103,145.2603735884947,145.01485323280838,144.76933287712205,144.52381252143573,144.27948593385906,144.03396557817274,143.78844522248642,143.54411863490975,137.90754149604044,126.87990757398812,115.8522736519358,104.82463972988349,93.797005807831169,82.769371885778853,71.741737963726536,60.714104041674219,49.686470119621902,38.658836197569585,27.631202275517264,16.603568353464944,5.5759344314126231,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,{"$f":"+BR470","v":-1.5276668818842154E-13},-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,9.988064630892779E-2,0.24552035568632624,0.24552035568632624,0.24552035568632635,0.24552035568632635,0.24552035568632646,0.24552035568632657,0.24552035568632657,0.24552035568632669,0.24432658757667514,0.24552035568632669,0.2455203556863268,0.24432658757667536,5.636577138869324,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,5.5759344314127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":146.58785601323524},"     End Excess Deferred",{"$f":"+E468-E469","v":146.58785601323524},{"$f":"+F468-F469","v":146.58785601323524},146.58785601323524,146.58785601323524,146.58785601323524,146.48797536692632,146.24245501124,145.99693465555367,145.75141429986735,145.50589394418103,145.2603735884947,145.01485323280838,144.76933287712205,144.52381252143573,144.27948593385906,144.03396557817274,143.78844522248642,143.54411863490975,137.90754149604044,126.87990757398812,115.8522736519358,104.82463972988349,93.797005807831169,82.769371885778853,71.741737963726536,60.714104041674219,49.686470119621902,38.658836197569585,27.631202275517264,16.603568353464944,5.5759344314126231,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,{"$f":"+BR468-BR469","v":-1.5276668818842154E-13},-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13,-1.5276668818842154E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":146.58785601323547},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,9.988064630892779E-2,0.24552035568632624,0.24552035568632624,0.24552035568632635,0.24552035568632635,0.24552035568632646,0.24552035568632657,0.24552035568632657,0.24552035568632669,0.24432658757667514,0.24552035568632669,0.2455203556863268,0.24432658757667536,5.636577138869324,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,5.5759344314127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":362812.20116400009},{"$f":"SUM(E493:CI493)","v":362637.74474328582},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":13120.080375077196},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":13128.852994864756},13509.421643586456,13600.643644495178,16420.583499876906,16790.794157287281,18223.904414849545,19849.390336101591,19851.915835121199,19851.910626734963,19851.914611956287,19851.91194158966,19851.913297101601,19851.917149975889,19901.70429493663,19997.659680083347,19997.71651142319,13041.869433652115,7906.999921475177,7616.8050520092575,6640.9385755472149,4616.4840181425307,4048.0790216581931,3906.0037906644056,3872.8107464484424,3805.9693202695194,2313.1451684581643,1068.8477392251568,109.70136662868477,16.942592261929342,15.337047351940626,5.5759344314127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":13120.080375077197},{"$f":"SUM(F498:F518)","v":13128.852994864756},13509.421643586458,13600.64364449518,16420.583499876902,16790.794157287281,18223.904414849545,19849.390336101587,19851.915835121195,19851.910626734963,19851.914611956287,19851.91194158966,19851.913297101597,19851.917149975881,19901.704294936633,19997.659680083343,19997.716511423187,13041.869433652115,7906.9999214751761,7616.8050520092584,6640.9385755472167,4616.4840181425307,4048.0790216581931,3906.0037906644061,3872.8107464484424,3805.9693202695194,2313.1451684581643,1068.8477392251568,109.70136662868477,16.942592261929342,15.337047351940626,5.5759344314127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":12101.830065587092},{"$f":"+F110","v":12101.830065587092},12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587099,12101.830065587106,12101.830065587099,5144.9244673605172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":8.7792347875596235},394.38467663885388,394.38467663885388,394.3846766388541,394.3846766388541,394.3846766388541,394.3846766388541,394.38467663885433,394.38467663885433,394.38467663885456,394.38467663885456,394.38467663885478,394.38467663885501,394.38467663885524,394.38467663885501,394.38467663885524,394.38467663885501,394.38467663885524,98.798750389752882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":8.4061676427765804},{"$f":"+F167","v":8.3982296427765739},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,64.333265755358923,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507759,2850.3284182507778,2850.3284182507796,2850.3284182507796,2850.3284182507778,2850.3284182507759,2850.3284182507759,2850.3284182507759,2850.3284182507741,2850.3284182507741,2850.3284182507741,2850.3284182507741,1973.2606921784854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,8.7515243753615835,87.239731157450763,87.239731157450763,87.239731157450763,87.239731157450706,87.239731157450706,87.239731157450706,87.239731157450763,87.239731157450763,87.239731157450763,87.239731157450819,87.239731157450876,87.239731157450876,87.239731157450933,87.239731157450876,87.239731157450819,87.239731157450819,36.045865931250958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,211.92049289487386,605.07677969692531,605.07677969692531,605.07677969692509,605.07677969692509,605.07677969692509,605.07677969692486,605.07677969692509,605.07677969692509,605.07677969692531,605.07677969692531,605.07677969692577,605.07677969692531,605.07677969692577,605.076779696926,605.076779696926,605.07677969692622,81.123327251067451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0.46476257948342381},{"$f":"+F243","v":0.46740857948342907},0.46343957948342496,0.46740857948342884,0.46740857948342884,0.46211657948342622,29.210906579483414,57.954404579483366,57.954404579483395,57.954404579483423,57.954404579483395,57.954404579483395,57.954404579483395,57.954404579483366,57.954404579483366,57.954404579483366,57.954404579483366,57.954404579483338,57.954404579483338,57.95440457948331,57.95440457948331,57.95440457948331,49.54872647225524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362975,26.88476615336296,26.88476615336296,26.88476615336296,26.88476615336296,26.884766153362946,26.88476615336296,26.884766153362975,26.884766153362975,26.884766153362975,26.884766153362989,26.884766153363003,26.884766153363003,15.481588882898805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,25.184762253694075,25.184762253694075,25.184762253694061,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694046,25.184762253694061,25.184762253694061,25.184762253694061,25.184762253694061,25.184762253694046,25.184762253694032,25.184762253694032,25.184762253694032,25.184762253694032,25.184762253694032,7.4733069206275893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558974,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772558992,1.7042749772559,1.7042749772559,1.7042749772558992,1.7042749772558992,1.7042749772558974,3.0043973049332665E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,77.881202203386636,220.64187855262685,220.64187855262685,220.64187855262696,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262708,220.64187855262719,220.6418785526273,220.64187855262742,220.64187855262742,220.64187855262742,220.6418785526273,220.6418785526273,220.6418785526273,220.64187855262719,220.64187855262719,220.6418785526273,162.94799029854056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,868.29482837844353,2459.9780671185481,2459.9780671185481,2459.978067118549,2459.9780671185508,2459.9780671185517,2459.9780671185526,2459.9780671185536,2459.9780671185536,2459.9780671185554,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185536,2459.9780671185554,2459.9780671185536,1130.1319495787884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":11.391224059952513},{"$f":"+F357","v":11.389901059952514},11.391224059952506,11.391224059952506,11.3899010599525,11.3832860599525,11.3899010599525,16.447730059952498,18.970691059952493,18.970691059952493,18.970691059952493,18.970691059952493,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952472,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952486,18.970691059952472,18.970691059952486,18.970691059952486,18.970691059952493,18.970691059952493,3.4203528785341906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":997.98815520789094},{"$f":"+F376","v":997.98815520789094},997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789094,997.98815520789049,997.98815520789094,997.98815520789094,997.98815520789049,997.98815520789049,997.98815520789003,997.98815520789003,899.37301373508922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},3.3640825131766023,3.3640825131766023,3.3627676584864785,3.3653973678667279,3.3640825131766023,3.3653973678667279,3.3667122225568553,3.3627676584864785,3.3667122225568535,3.3640825131766023,3.3653973678667279,3.3680270772469791,53.157629628258803,149.1117803496042,149.1117803496042,149.1117803496042,149.11178034960415,149.11178034960409,149.11178034960409,149.11178034960398,149.11178034960398,149.11178034960398,149.11178034960392,149.11178034960392,149.11178034960392,149.11178034960398,92.758774366755432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,1.1054111937432595E-2,1.1054111937432595E-2,9.7902897796143563E-3,1.1054111937432595E-2,1.1054111937432602E-2,9.7902897796143598E-3,1.1054111937432609E-2,9.7902897796143633E-3,1.1054111937432616E-2,1.1054111937432616E-2,9.7902897796143702E-3,1.1054111937432616E-2,6.6662286881436772E-2,0.46097480012073921,0.46097480012073921,0.46097480012073899,0.46097480012073899,0.46097480012073877,0.46097480012073877,0.46097480012073877,0.46097480012073877,0.46097480012073855,0.46097480012073855,0.46097480012073855,0.46097480012073855,0.46097480012073855,2.9435158301285375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0.1258771970913265,0.12587719709132644,0.12465403218254228,0.12587719709132639,0.12587719709132639,0.12465403218254217,0.12587719709132633,0.12465403218254206,0.12587719709132628,0.12587719709132622,0.12465403218254201,0.12587719709132617,0.79127890747005281,5.4539835397562744,5.4539835397562744,5.4539835397562708,5.4539835397562744,5.4539835397562744,5.4539835397562708,5.4539835397562744,5.4539835397562744,5.4539835397562744,5.4539835397562779,5.4539835397562779,5.4539835397562815,4.2799782715870194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,9.988064630892779E-2,0.24552035568632624,0.24552035568632624,0.24552035568632635,0.24552035568632635,0.24552035568632646,0.24552035568632657,0.24552035568632657,0.24552035568632669,0.24432658757667514,0.24552035568632669,0.2455203556863268,0.24432658757667536,5.636577138869324,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,11.027633922052321,5.5759344314127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"376G","index":14,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":255511.43717399979}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":255511.43717399999},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":255511.43717400002}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3514401.0100000007},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3246944.7200000007},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.2409999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":284233.94},8.3240688850597724E-2,292541.16096963646,6,6555.8474173295526,39335.084503977312,253206.07646565913,257880.33110561641,7.9422458139544905E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1061305.3399999999},0.31081364731607286,1092323.7960493905,5,24478.976269466839,122394.88134733419,969928.91470205621,987834.07240307878,0.30423495242108051]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1303529.98},0.38175150185303652,1341627.8636813287,4,30065.880425098574,120263.5217003943,1221364.3419809344,1243911.0676451465,0.38310201586836573]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":484757.24},0.14196589817146582,498925.09591935674,3,11180.911399552784,33542.734198658349,465382.36172069842,473973.44963608769,0.14597521378069153]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":186300.54000000004},5.4559934970603227E-2,191745.49056622235,2,4297.0164435890429,8594.0328871780857,183151.45767904425,186532.48455968199,5.7448617283414043E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":94476.37},2.7668328838223701E-2,97237.602814065525,1,2179.0946790632083,2179.0946790632083,95058.50813500231,96813.314650389046,2.9816742506903235E-2]
["Total",{"$f":"SUM(B11:B31)","v":3414603.41},null,{"$f":"SUM(D11:D31)","v":3514401.0100000007},null,{"$f":"SUM(F11:F31)","v":78757.726634100021},{"$f":"SUM(G11:G31)","v":326309.34931660542},{"$f":"SUM(H11:H31)","v":3188091.6606833949},{"$f":"SUM(I11:I31)","v":3246944.7200000007}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,257880.33110561641,null,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,{"$f":"+$F26","v":6555.8474173295526},6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526,6555.8474173295526]
[2013,null,987834.07240307878,null,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839,24478.976269466839]
[2014,null,1243911.0676451465,null,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,{"$f":"+$F28","v":30065.880425098574},30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574,30065.880425098574]
[2015,null,473973.44963608769,null,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784,11180.911399552784]
[2016,null,186532.48455968199,null,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429,4297.0164435890429]
[2017,null,96813.314650389046,null,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083,2179.0946790632083]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3246944.7200000007},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":78757.726634100021},78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,{"$f":"SUM(BQ38:BQ58)","v":78757.726634100021},78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021,78757.726634100021]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":95337.489999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7150.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6614.06},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.79},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.77},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.77},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.76},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.77},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.77},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.77},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.78},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.78},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.77},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.79},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6335.78},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5543.81},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":379695.13999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28477.16},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26341.41},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24371.279999999999},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.21},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.19},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.22},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.200000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.16},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.21},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.16},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.200000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.19},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.11},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.18},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23665.11},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16523.150000000001},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":497738},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":37330.370000000003},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34530.58},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31940.82},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29670.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.75},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.76},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.71},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.76},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.71},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.74},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.68},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.69},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.74},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.69},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29066.7},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15465.32},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":201776.12},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15133.21},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13998.23},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12948.37},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11977.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11099.04},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.16},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.17},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.16},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.16},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.15},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.16},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.14},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.15},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.14},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.11},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.16},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10809.11},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6910.27},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":82932.820000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6219.96},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5753.48},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5321.96},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4922.8},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4553.6000000000004},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4212.09},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.91},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.91},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.91},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.92},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.8999999999996},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.8999999999996},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.93},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.8999999999996},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.96},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.8999999999996},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.8900000000003},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4155.95},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2077.9499999999998},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":58161.76999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4362.13},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4034.99},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3732.36},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3452.46},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3193.5},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2953.98},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2732.46},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2696.01},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2696.03},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.99},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2696.03},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.99},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.96},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2696},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.99},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.99},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.99},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.94},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2695.98},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1347.99},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":1315641.3400000001},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":98673.150000000009},{"$f":"SUM(F67:F88)","v":91272.75},{"$f":"SUM(G67:G88)","v":84650.58},80023.700000000012,77913.850000000006,77042.97,76765.220000000016,76728.759999999995,76728.84,76728.709999999992,76728.81,76728.67,76728.62999999999,76728.739999999991,75936.670000000013,63250.900000000009,33126.31,13762.160000000002,4773.93,1347.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":162542.84110561642},"     Begin Cumulative Difference",{"$f":"+$C379","v":162542.84110561642},{"$f":"+E381","v":163137.31368828687},{"$f":"+F381","v":163195.52627095731},162975.46885362777,162755.3914362982,162535.31401896864,162315.22660163909,162095.14918430953,161875.07176697996,161654.9943496504,161434.92693232084,161214.85951499129,160994.78209766172,160774.72468033218,160554.65726300262,159542.61984567306,152986.77242834351,146430.92501101395,139875.0775936844,133319.23017635485,126763.38275902529,120207.53534169574,113651.68792436618,107095.84050703663,100539.99308970707,93984.145672377519,87428.298255047965,80872.45083771841,74316.603420388856,67760.756003059301,61204.908585729747,54649.061168400192,48093.213751070638,41537.366333741084,34981.518916411529,28425.671499081975,21869.82408175242,15313.976664422868,8758.1292470933149,2202.2818297637623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":594.47258267044708},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":58.212582670447773},-220.05741732955266,-220.07741732955219,-220.07741732955219,-220.08741732955241,-220.07741732955219,-220.07741732955219,-220.07741732955219,-220.06741732955288,-220.06741732955288,-220.07741732955219,-220.05741732955266,-220.06741732955288,-1012.0374173295522,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":163137.31368828687},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":163195.52627095731},162975.46885362777,162755.3914362982,162535.31401896864,162315.22660163909,162095.14918430953,161875.07176697996,161654.9943496504,161434.92693232084,161214.85951499129,160994.78209766172,160774.72468033218,160554.65726300262,159542.61984567306,152986.77242834351,146430.92501101395,139875.0775936844,133319.23017635485,126763.38275902529,120207.53534169574,113651.68792436618,107095.84050703663,100539.99308970707,93984.145672377519,87428.298255047965,80872.45083771841,74316.603420388856,67760.756003059301,61204.908585729747,54649.061168400192,48093.213751070638,41537.366333741084,34981.518916411529,28425.671499081975,21869.82408175242,15313.976664422868,8758.1292470933149,2202.2818297637623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":594.47258267044708},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":58.212582670447773},-220.05741732955266,-220.07741732955219,-220.07741732955219,-220.08741732955241,-220.07741732955219,-220.07741732955219,-220.07741732955219,-220.06741732955288,-220.06741732955288,-220.07741732955219,-220.05741732955266,-220.06741732955288,-1012.0374173295522,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-6555.8474173295526,-2202.2818297637623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38522087858749732},0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749732,0.38522087858749732,0.38522087858749726,0.38522087858749726,0.38522087858749721,0.38522087858749726,0.38522087858749726,0.38522087858749726,0.38522087858749726,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749743,0.38522087858749754,0.38522087858749748,0.38522087858749748,0.38522087858749754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":150.66907607782483},{"$f":"IF(F379=0,0,F382*$C384)","v":14.753979077824988},{"$f":"IF(G379=0,0,G382*$C384)","v":-55.773552422175122},-55.778621422175007,-55.778621422175007,-55.78115592217506,-55.778621422175007,-55.778621422175007,-55.778621422175007,-55.776086922175182,-55.776086922175182,-55.778621422175007,-55.773552422175122,-55.776086922175182,-256.50088342217504,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-1661.5795279221752,-558.16832975362558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":150.66907607782483},{"$f":"+F382*F383","v":14.753979077824988},{"$f":"+G382*G383","v":-84.770711643385837},-84.778416060957397,-84.778416060957397,-84.782268269743355,-84.778416060957397,-84.778416060957397,-84.778416060957412,-84.774563852171809,-84.774563852171809,-84.778416060957412,-84.770711643385852,-84.774563852171809,-389.85794306711188,-2525.4493019892657,-2525.4493019892657,-2525.4493019892657,-2525.4493019892652,-2525.4493019892657,-2525.4493019892657,-2525.4493019892652,-2525.4493019892652,-2525.4493019892652,-2525.4493019892652,-2525.4493019892648,-2525.4493019892652,-2525.4493019892652,-2525.4493019892652,-2525.4493019892652,-2525.4493019892652,-2525.4493019892652,-2525.4493019892652,-2525.4493019892657,-2525.4493019892657,-2525.4493019892661,-2525.449301989267,-2525.4493019892666,-2525.4493019892666,-848.36494135887824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":62700.900956491532},"     Begin Cumulative DFIT",{"$f":"+C386","v":62700.900956491532},{"$f":"+E387","v":62851.570032569354},{"$f":"+F387","v":62866.324011647179},62781.55330000379,62696.774883942831,62611.996467881872,62527.214199612128,62442.435783551169,62357.65736749021,62272.878951429251,62188.104387577077,62103.329823724904,62018.551407663945,61933.780696020556,61849.006132168382,61459.148189101274,58933.698887112005,56408.249585122736,53882.800283133467,51357.350981144205,48831.901679154937,46306.452377165668,43781.003075176399,41255.55377318713,38730.104471197861,36204.655169208592,33679.205867219331,31153.756565230065,28628.3072632408,26102.857961251535,23577.40865926227,21051.959357273005,18526.510055283739,16001.060753294474,13475.611451305209,10950.162149315944,8424.7128473266785,5899.2635453374114,3373.8142433481448,848.36494135887824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":62851.570032569354},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":62866.324011647179},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":62781.55330000379},62696.774883942831,62611.996467881872,62527.214199612128,62442.435783551169,62357.65736749021,62272.878951429251,62188.104387577077,62103.329823724904,62018.551407663945,61933.780696020556,61849.006132168382,61459.148189101274,58933.698887112005,56408.249585122736,53882.800283133467,51357.350981144205,48831.901679154937,46306.452377165668,43781.003075176399,41255.55377318713,38730.104471197861,36204.655169208592,33679.205867219331,31153.756565230065,28628.3072632408,26102.857961251535,23577.40865926227,21051.959357273005,18526.510055283739,16001.060753294474,13475.611451305209,10950.162149315944,8424.7128473266785,5899.2635453374114,3373.8142433481448,848.36494135887824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38526789862840588},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38522087858749732},0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749732,0.38522087858749732,0.38522087858749726,0.38522087858749726,0.38522087858749721,0.38522087858749726,0.38522087858749726,0.38522087858749726,0.38522087858749726,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749743,0.38522087858749754,0.38522087858749748,0.38522087858749748,0.38522087858749754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38526789862840588},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38522087858749732},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38522087858749732},0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749737,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749732,0.38522087858749732,0.38522087858749726,0.38522087858749726,0.38522087858749721,0.38522087858749726,0.38522087858749726,0.38522087858749726,0.38522087858749726,0.38522087858749732,0.38522087858749732,0.38522087858749732,0.38522087858749737,0.38522087858749737,0.38522087858749743,0.38522087858749754,0.38522087858749748,0.38522087858749748,0.38522087858749754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":62700.900956491532},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":62851.570032569354},{"$f":"+E390+F385","v":62866.324011647179},{"$f":"+F390+G385","v":62781.55330000379},62696.774883942831,62611.996467881872,62527.214199612128,62442.435783551169,62357.65736749021,62272.878951429251,62188.104387577077,62103.329823724904,62018.551407663945,61933.780696020556,61849.006132168382,61459.148189101274,58933.698887112005,56408.249585122736,53882.800283133467,51357.350981144205,48831.901679154937,46306.452377165668,43781.003075176399,41255.55377318713,38730.104471197861,36204.655169208592,33679.205867219331,31153.756565230065,28628.3072632408,26102.857961251535,23577.40865926227,21051.959357273005,18526.510055283739,16001.060753294474,13475.611451305209,10950.162149315944,8424.7128473266785,5899.2635453374114,3373.8142433481448,848.36494135887824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":41196.48307821848},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":41347.152154296302},{"$f":"IF(F384<>0,+E391+F384,0)","v":41361.906133374127},{"$f":"IF(G384<>0,+F391+G384,0)","v":41306.132580951955},41250.353959529777,41194.575338107599,41138.794182185426,41083.015560763248,41027.23693934107,40971.458317918892,40915.682230996717,40859.906144074543,40804.127522652365,40748.353970230193,40692.577883308018,40436.076999885845,38774.497471963667,37112.917944041488,35451.33841611931,33789.758888197131,32128.179360274957,30466.599832352782,28805.020304430607,27143.440776508432,25481.861248586258,23820.281720664083,22158.702192741908,20497.122664819733,18835.543136897559,17173.963608975384,15512.384081053209,13850.804553131034,12189.22502520886,10527.645497286685,8866.0659693645102,7204.4864414423355,5542.9069135201607,3881.3273855979855,2219.7478576758103,558.16832975363513,9.5496943686157465E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":21504.417878273052},{"$f":"+E394","v":21504.417878273052},{"$f":"+F394","v":21504.417878273052},21475.420719051843,21446.420924413062,21417.42112977428,21388.420017426713,21359.420222787932,21330.420428149151,21301.42063351037,21272.422156580375,21243.423679650379,21214.423885011598,21185.426725790388,21156.428248860393,21023.071189215458,20159.201415148367,19295.331641081277,18431.461867014186,17567.592092947096,16703.722318880005,15839.852544812915,14975.982770745824,14112.112996678734,13248.243222611643,12384.373448544553,11520.503674477462,10656.633900410372,9792.7641263432815,8928.8943522761911,8065.0245782091006,7201.1548041420101,6337.2850300749196,5473.4152560078292,4609.5454819407387,3745.6757078736482,2881.8059338065573,2017.9361597394654,1154.0663856723741,290.19661160528267,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,{"$f":"+BR394","v":3.0013325158506632E-11},3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},28.997159221210715,28.99979463878239,28.99979463878239,29.001112347568295,28.99979463878239,28.99979463878239,28.999794638782404,28.998476929996627,28.998476929996627,28.999794638782404,28.99715922121073,28.998476929996627,133.35705964493684,863.86977406709048,863.86977406709048,863.86977406709048,863.86977406709002,863.86977406709048,863.86977406709048,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406708957,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709048,863.86977406709048,863.86977406709093,863.86977406709184,863.86977406709138,863.86977406709138,290.19661160525266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":21504.417878273052},"     End Excess Deferred",{"$f":"+E392-E393","v":21504.417878273052},{"$f":"+F392-F393","v":21504.417878273052},21475.420719051843,21446.420924413062,21417.42112977428,21388.420017426713,21359.420222787932,21330.420428149151,21301.42063351037,21272.422156580375,21243.423679650379,21214.423885011598,21185.426725790388,21156.428248860393,21023.071189215458,20159.201415148367,19295.331641081277,18431.461867014186,17567.592092947096,16703.722318880005,15839.852544812915,14975.982770745824,14112.112996678734,13248.243222611643,12384.373448544553,11520.503674477462,10656.633900410372,9792.7641263432815,8928.8943522761911,8065.0245782091006,7201.1548041420101,6337.2850300749196,5473.4152560078292,4609.5454819407387,3745.6757078736482,2881.8059338065573,2017.9361597394654,1154.0663856723741,290.19661160528267,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,{"$f":"+BR392-BR393","v":3.0013325158506632E-11},3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11,3.0013325158506632E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":21504.417878273034},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":28.997159221210715},28.99979463878239,28.99979463878239,29.001112347568295,28.99979463878239,28.99979463878239,28.999794638782404,28.998476929996627,28.998476929996627,28.999794638782404,28.99715922121073,28.998476929996627,133.35705964493684,863.86977406709048,863.86977406709048,863.86977406709048,863.86977406709002,863.86977406709048,863.86977406709048,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406708957,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709048,863.86977406709048,863.86977406709093,863.86977406709184,863.86977406709138,863.86977406709138,290.19661160525266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":608138.93240307877},"     Begin Cumulative Difference",{"$f":"+$C398","v":608138.93240307877},{"$f":"+E400","v":612137.11613361188},{"$f":"+F400","v":613999.549864145},613891.8535946781,613078.08732521127,612264.30105574441,611450.54478627758,610636.76851681073,609822.95224734384,609009.185977877,608195.36970841011,607381.59343894327,606567.80716947641,605753.94090000959,604940.14463054272,604126.27836107591,596170.45209160913,571691.47582214233,547212.49955267552,522733.52328320866,498254.5470137418,473775.57074427494,449296.59447480808,424817.61820534122,400338.64193587436,375859.6656664075,351380.68939694064,326901.71312747378,302422.73685800692,277943.76058854006,253464.78431907322,228985.80804960639,204506.83178013956,180027.85551067273,155548.8792412059,131069.90297173907,106590.92670227223,82111.950432805403,57632.974163338564,33153.997893871725,8675.0216244048861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":3998.183730533161},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":1862.433730533161},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-107.69626946684002},-813.76626946683973,-813.78626946684017,-813.75626946683769,-813.77626946683813,-813.816269466839,-813.76626946683973,-813.816269466839,-813.77626946683813,-813.78626946684017,-813.86626946683828,-813.79626946683857,-813.86626946683828,-7955.8262694668374,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":612137.11613361188},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":613999.549864145},613891.8535946781,613078.08732521127,612264.30105574441,611450.54478627758,610636.76851681073,609822.95224734384,609009.185977877,608195.36970841011,607381.59343894327,606567.80716947641,605753.94090000959,604940.14463054272,604126.27836107591,596170.45209160913,571691.47582214233,547212.49955267552,522733.52328320866,498254.5470137418,473775.57074427494,449296.59447480808,424817.61820534122,400338.64193587436,375859.6656664075,351380.68939694064,326901.71312747378,302422.73685800692,277943.76058854006,253464.78431907322,228985.80804960639,204506.83178013956,180027.85551067273,155548.8792412059,131069.90297173907,106590.92670227223,82111.950432805403,57632.974163338564,33153.997893871725,8675.0216244048861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":3998.183730533161},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":1862.433730533161},-107.69626946684002,-813.76626946683973,-813.78626946684017,-813.75626946683769,-813.77626946683813,-813.816269466839,-813.76626946683973,-813.816269466839,-813.77626946683813,-813.78626946684017,-813.86626946683828,-813.79626946683857,-813.86626946683828,-7955.8262694668374,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-24478.976269466839,-8675.0216244048861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38448719827600752},0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600758,0.38448719827600758,0.38448719827600752,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600764,0.38448719827600758,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600747,0.38448719827600747,0.38448719827600752,0.38448719827600747,0.38448719827600741,0.38448719827600736,0.38448719827600736,0.38448719827600736,0.38448719827600741,0.38448719827600741,0.38448719827600747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":1013.3396665036297},{"$f":"IF(F398=0,0,F401*$C403)","v":472.03382900362965},{"$f":"IF(G398=0,0,G401*$C403)","v":-27.295619496370605},-206.24906099637053,-206.25412999637064,-206.24652649637002,-206.25159549637013,-206.26173349637034,-206.24906099637053,-206.26173349637034,-206.25159549637013,-206.25412999637064,-206.27440599637018,-206.25666449637023,-206.27440599637018,-2016.40416799637,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-6204.1965354963704,-2198.6842307054185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":1013.3396665036297},{"$f":"+F401*F402","v":472.03382900362965},{"$f":"+G401*G402","v":-41.407836912083255},-312.88271299882376,-312.89040274278949,-312.87886812684025,-312.88655787080592,-312.90193735873731,-312.88271299882382,-312.90193735873731,-312.88655787080597,-312.89040274278949,-312.92116171865086,-312.89424761477164,-312.92116171865086,-3058.9133523179662,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.85300251218,-9411.8530025121781,-9411.8530025121781,-9411.85300251218,-9411.8530025121781,-9411.8530025121763,-9411.8530025121745,-9411.8530025121745,-9411.8530025121745,-9411.8530025121763,-9411.8530025121763,-3335.4347593512139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":234589.59317448761},"     Begin Cumulative DFIT",{"$f":"+C405","v":234589.59317448761},{"$f":"+E406","v":235602.93284099124},{"$f":"+F406","v":236074.96666999487},236033.55883308279,235720.67612008395,235407.78571734118,235094.90684921434,234782.02029134354,234469.11835398478,234156.23564098595,233843.3337036272,233530.44714575639,233217.55674301361,232904.63558129498,232591.7413336802,232278.82017196156,229219.9068196436,219808.05381713141,210396.20081461922,200984.34781210704,191572.49480959485,182160.64180708266,172748.78880457047,163336.93580205829,153925.0827995461,144513.22979703391,135101.37679452173,125689.52379200954,116277.67078949735,106865.81778698516,97453.964784472977,88042.111781960804,78630.258779448632,69218.405776936444,59806.552774424264,50394.699771912085,40982.846769399912,31570.993766887739,22159.140764375567,12747.28776186339,3335.4347593512139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":235602.93284099124},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":236074.96666999487},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":236033.55883308279},235720.67612008395,235407.78571734118,235094.90684921434,234782.02029134354,234469.11835398478,234156.23564098595,233843.3337036272,233530.44714575639,233217.55674301361,232904.63558129498,232591.7413336802,232278.82017196156,229219.9068196436,219808.05381713141,210396.20081461922,200984.34781210704,191572.49480959485,182160.64180708266,172748.78880457047,163336.93580205829,153925.0827995461,144513.22979703391,135101.37679452173,125689.52379200954,116277.67078949735,106865.81778698516,97453.964784472977,88042.111781960804,78630.258779448632,69218.405776936444,59806.552774424264,50394.699771912085,40982.846769399912,31570.993766887739,22159.140764375567,12747.28776186339,3335.4347593512139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38488588035489407},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38448719827600752},0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600758,0.38448719827600758,0.38448719827600752,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600764,0.38448719827600758,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600747,0.38448719827600747,0.38448719827600752,0.38448719827600747,0.38448719827600741,0.38448719827600736,0.38448719827600736,0.38448719827600736,0.38448719827600741,0.38448719827600741,0.38448719827600747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38488588035489407},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38448719827600752},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38448719827600752},0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600758,0.38448719827600758,0.38448719827600752,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600758,0.38448719827600764,0.38448719827600758,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600752,0.38448719827600747,0.38448719827600747,0.38448719827600752,0.38448719827600747,0.38448719827600741,0.38448719827600736,0.38448719827600736,0.38448719827600736,0.38448719827600741,0.38448719827600741,0.38448719827600747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":234589.59317448761},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":235602.93284099124},{"$f":"+E409+F404","v":236074.96666999487},{"$f":"+F409+G404","v":236033.55883308279},235720.67612008395,235407.78571734118,235094.90684921434,234782.02029134354,234469.11835398478,234156.23564098595,233843.3337036272,233530.44714575639,233217.55674301361,232904.63558129498,232591.7413336802,232278.82017196156,229219.9068196436,219808.05381713141,210396.20081461922,200984.34781210704,191572.49480959485,182160.64180708266,172748.78880457047,163336.93580205829,153925.0827995461,144513.22979703391,135101.37679452173,125689.52379200954,116277.67078949735,106865.81778698516,97453.964784472977,88042.111781960804,78630.258779448632,69218.405776936444,59806.552774424264,50394.699771912085,40982.846769399912,31570.993766887739,22159.140764375567,12747.28776186339,3335.4347593512139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":154132.81241756032},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":155146.15208406394},{"$f":"IF(F403<>0,+E410+F403,0)","v":155618.18591306757},{"$f":"IF(G403<>0,+F410+G403,0)","v":155590.8902935712},155384.64123257482,155178.38710257845,154972.14057608208,154765.8889805857,154559.62724708935,154353.37818609297,154147.11645259662,153940.86485710024,153734.61072710386,153528.33632110749,153322.07965661111,153115.80525061474,151099.40108261837,144895.204547122,138691.00801162564,132486.81147612928,126282.61494063291,120078.41840513653,113874.22186964015,107670.02533414378,101465.8287986474,95261.632263151027,89057.435727654651,82853.239192158275,76649.042656661899,70444.846121165523,64240.649585669154,58036.453050172786,51832.256514676417,45628.059979180049,39423.86344368368,33219.666908187311,27015.470372690943,20811.273837194574,14607.077301698204,8402.8807662018335,2198.6842307054631,4.4565240386873484E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":80456.780756927299},{"$f":"+E413","v":80456.780756927299},{"$f":"+F413","v":80456.780756927299},80442.668539511593,80336.034887509144,80229.398614762729,80122.766273132263,80016.131310757832,79909.491106895468,79802.857454893019,79696.217251030655,79589.582288656224,79482.946015909809,79376.29926018753,79269.661677069133,79163.014921346854,78120.505737025262,74912.84927000945,71705.192802993639,68497.536335977828,65289.879868962016,62082.223401946205,58874.566934930393,55666.910467914582,52459.254000898771,49251.597533882959,46043.941066867148,42836.284599851337,39628.628132835525,36420.971665819714,33213.315198803903,30005.658731788095,26798.002264772287,23590.345797756476,20382.689330740668,17175.03286372486,13967.376396709056,10759.719929693252,7552.0634626774481,4344.4069956616422,1136.7505286458363,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,{"$f":"+BR413","v":4.0927261579781771E-11},4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},14.112217415712649,106.63365200245323,106.63627274641885,106.63234163047022,106.63496237443579,106.64020386236697,106.63365200245329,106.64020386236697,106.63496237443584,106.63627274641885,106.64675572228069,106.63758311840141,106.64675572228069,1042.5091843215962,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158077,3207.6564670158077,3207.6564670158095,3207.6564670158077,3207.6564670158059,3207.6564670158041,3207.6564670158041,3207.6564670158041,3207.6564670158059,3207.6564670158059,1136.7505286457954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":80456.780756927299},"     End Excess Deferred",{"$f":"+E411-E412","v":80456.780756927299},{"$f":"+F411-F412","v":80456.780756927299},80442.668539511593,80336.034887509144,80229.398614762729,80122.766273132263,80016.131310757832,79909.491106895468,79802.857454893019,79696.217251030655,79589.582288656224,79482.946015909809,79376.29926018753,79269.661677069133,79163.014921346854,78120.505737025262,74912.84927000945,71705.192802993639,68497.536335977828,65289.879868962016,62082.223401946205,58874.566934930393,55666.910467914582,52459.254000898771,49251.597533882959,46043.941066867148,42836.284599851337,39628.628132835525,36420.971665819714,33213.315198803903,30005.658731788095,26798.002264772287,23590.345797756476,20382.689330740668,17175.03286372486,13967.376396709056,10759.719929693252,7552.0634626774481,4344.4069956616422,1136.7505286458363,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,{"$f":"+BR411-BR412","v":4.0927261579781771E-11},4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11,4.0927261579781771E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":80456.780756927299},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":14.112217415712649},106.63365200245323,106.63627274641885,106.63234163047022,106.63496237443579,106.64020386236697,106.63365200245329,106.64020386236697,106.63496237443584,106.63627274641885,106.64675572228069,106.63758311840141,106.64675572228069,1042.5091843215962,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158077,3207.6564670158077,3207.6564670158095,3207.6564670158077,3207.6564670158059,3207.6564670158041,3207.6564670158041,3207.6564670158041,3207.6564670158059,3207.6564670158059,1136.7505286457954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":746173.06764514651},"     Begin Cumulative Difference",{"$f":"+$C417","v":746173.06764514651},{"$f":"+E419","v":753437.55722004792},{"$f":"+F419","v":757902.25679494929},759777.19636985078,759381.54594475217,758382.41551965359,757383.29509455501,756384.12466945639,755384.9942443578,754385.87381925923,753386.70339416061,752387.56296906201,751388.36254396348,750389.17211886495,749390.03169376636,748390.84126866783,747391.66084356932,732791.1004184708,702725.21999337221,672659.33956827363,642593.45914317505,612527.57871807646,582461.69829297788,552395.81786787929,522329.93744278071,492264.05701768212,462198.17659258354,432132.29616748495,402066.41574238637,372000.53531728778,341934.6548921892,311868.77446709061,281802.89404199203,251737.01361689344,221671.13319179486,191605.25276669627,161539.37234159769,131473.4919164991,101407.61149140053,71341.73106630196,41275.850641203389,11209.970216104815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":7264.4895749014286},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":4464.6995749014277},1874.9395749014257,-395.65042509857449,-999.13042509857405,-999.12042509857565,-999.17042509857492,-999.13042509857405,-999.12042509857565,-999.17042509857492,-999.14042509857245,-999.20042509857376,-999.19042509857536,-999.14042509857245,-999.19042509857536,-999.18042509857332,-14600.560425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":753437.55722004792},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":757902.25679494929},759777.19636985078,759381.54594475217,758382.41551965359,757383.29509455501,756384.12466945639,755384.9942443578,754385.87381925923,753386.70339416061,752387.56296906201,751388.36254396348,750389.17211886495,749390.03169376636,748390.84126866783,747391.66084356932,732791.1004184708,702725.21999337221,672659.33956827363,642593.45914317505,612527.57871807646,582461.69829297788,552395.81786787929,522329.93744278071,492264.05701768212,462198.17659258354,432132.29616748495,402066.41574238637,372000.53531728778,341934.6548921892,311868.77446709061,281802.89404199203,251737.01361689344,221671.13319179486,191605.25276669627,161539.37234159769,131473.4919164991,101407.61149140053,71341.73106630196,41275.850641203389,11209.970216104815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":7264.4895749014286},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":4464.6995749014277},1874.9395749014257,-395.65042509857449,-999.13042509857405,-999.12042509857565,-999.17042509857492,-999.13042509857405,-999.12042509857565,-999.17042509857492,-999.14042509857245,-999.20042509857376,-999.19042509857536,-999.14042509857245,-999.19042509857536,-999.18042509857332,-14600.560425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-30065.880425098574,-11209.970216104815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253398,0.38338111312253403,0.38338111312253403,0.38338111312253398,0.38338111312253403,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253387,0.38338111312253387,0.38338111312253387,0.38338111312253381,0.38338111312253381,0.38338111312253376,0.38338111312253381,0.38338111312253381,0.38338111312253381,0.38338111312253387,0.38338111312253387,0.38338111312253392,0.38338111312253398,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":1841.1848827587671},{"$f":"IF(F417=0,0,F420*$C422)","v":1131.578107258767},{"$f":"IF(G417=0,0,G420*$C422)","v":475.20343525876638},-100.27760024123371,-253.2296062412336,-253.227071741234,-253.23974424123384,-253.2296062412336,-253.227071741234,-253.23974424123384,-253.2321407412332,-253.24734774123354,-253.24481324123394,-253.2321407412332,-253.24481324123394,-253.24227874123341,-3700.5120397412338,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-7620.197393741234,-2841.1669512717654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":1841.1848827587671},{"$f":"+F420*F421","v":1131.578107258767},{"$f":"+G420*G421","v":475.20343525876638},-151.68490038169526,-383.04773452888196,-383.04390071775134,-383.06306977340716,-383.04773452888196,-383.04390071775134,-383.06306977340716,-383.05156834001247,-383.07457120680039,-383.07073739566977,-383.05156834001247,-383.07073739566977,-383.06690358453773,-5597.5791079871096,-11526.690704383296,-11526.690704383296,-11526.690704383296,-11526.690704383294,-11526.690704383294,-11526.690704383294,-11526.690704383294,-11526.690704383294,-11526.690704383293,-11526.690704383293,-11526.690704383293,-11526.690704383291,-11526.690704383291,-11526.690704383289,-11526.690704383291,-11526.690704383291,-11526.690704383291,-11526.690704383293,-11526.690704383293,-11526.690704383294,-11526.690704383296,-11526.690704383294,-11526.690704383294,-11526.690704383294,-4297.6908595207169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":287836.26084411523},"     Begin Cumulative DFIT",{"$f":"+C424","v":287836.26084411523},{"$f":"+E425","v":289677.44572687399},{"$f":"+F425","v":290809.02383413276},291284.22726939153,291132.54236900981,290749.49463448091,290366.45073376317,289983.38766398974,289600.33992946084,289217.29602874309,288834.23295896966,288451.18139062967,288068.10681942286,287685.03608202719,287301.9845136872,286918.91377629153,286535.84687270701,280938.2677647199,269411.5770603366,257884.88635595329,246358.19565156999,234831.50494718668,223304.81424280338,211778.12353842007,200251.43283403676,188724.74212965346,177198.05142527015,165671.36072088685,154144.67001650354,142617.97931212024,131091.28860773693,119564.59790335364,108037.90719897035,96511.216494587061,84984.52579020377,73457.835085820479,61931.144381437189,50404.453677053898,38877.7629726706,27351.072268287306,15824.381563904011,4297.6908595207169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":289677.44572687399},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":290809.02383413276},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":291284.22726939153},291132.54236900981,290749.49463448091,290366.45073376317,289983.38766398974,289600.33992946084,289217.29602874309,288834.23295896966,288451.18139062967,288068.10681942286,287685.03608202719,287301.9845136872,286918.91377629153,286535.84687270701,280938.2677647199,269411.5770603366,257884.88635595329,246358.19565156999,234831.50494718668,223304.81424280338,211778.12353842007,200251.43283403676,188724.74212965346,177198.05142527015,165671.36072088685,154144.67001650354,142617.97931212024,131091.28860773693,119564.59790335364,108037.90719897035,96511.216494587061,84984.52579020377,73457.835085820479,61931.144381437189,50404.453677053898,38877.7629726706,27351.072268287306,15824.381563904011,4297.6908595207169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999993},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38447439067902905},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38370254373422619},0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253398,0.38338111312253403,0.38338111312253403,0.38338111312253398,0.38338111312253403,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253387,0.38338111312253387,0.38338111312253387,0.38338111312253381,0.38338111312253381,0.38338111312253376,0.38338111312253381,0.38338111312253381,0.38338111312253381,0.38338111312253387,0.38338111312253387,0.38338111312253392,0.38338111312253398,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38447439067902905},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38370254373422619},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38338111312253403},0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253403,0.38338111312253398,0.38338111312253403,0.38338111312253403,0.38338111312253398,0.38338111312253403,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253398,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253387,0.38338111312253387,0.38338111312253387,0.38338111312253381,0.38338111312253381,0.38338111312253376,0.38338111312253381,0.38338111312253381,0.38338111312253381,0.38338111312253387,0.38338111312253387,0.38338111312253392,0.38338111312253398,0.38338111312253392,0.38338111312253392,0.38338111312253392,0.38338111312253398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":287836.26084411523},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":289677.44572687399},{"$f":"+E428+F423","v":290809.02383413276},{"$f":"+F428+G423","v":291284.22726939153},291132.54236900981,290749.49463448091,290366.45073376317,289983.38766398974,289600.33992946084,289217.29602874309,288834.23295896966,288451.18139062967,288068.10681942286,287685.03608202719,287301.9845136872,286918.91377629153,286535.84687270701,280938.2677647199,269411.5770603366,257884.88635595329,246358.19565156999,234831.50494718668,223304.81424280338,211778.12353842007,200251.43283403676,188724.74212965346,177198.05142527015,165671.36072088685,154144.67001650354,142617.97931212024,131091.28860773693,119564.59790335364,108037.90719897035,96511.216494587061,84984.52579020377,73457.835085820479,61931.144381437189,50404.453677053898,38877.7629726706,27351.072268287306,15824.381563904011,4297.6908595207169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":189117.5639946624},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":190958.74887742117},{"$f":"IF(F422<>0,+E429+F422,0)","v":192090.32698467994},{"$f":"IF(G422<>0,+F429+G422,0)","v":192565.5304199387},192465.25281969746,192212.02321345624,191958.79614171499,191705.55639747376,191452.32679123254,191199.09971949129,190945.85997525006,190692.62783450884,190439.38048676759,190186.13567352635,189932.90353278513,189679.65871954389,189426.41644080266,185725.90440106142,178105.70700732019,170485.50961357896,162865.31221983774,155245.11482609651,147624.91743235529,140004.72003861406,132384.52264487284,124764.32525113159,117144.12785739035,109523.93046364911,101903.73306990787,94283.535676166633,86663.338282425393,79043.140888684153,71422.943494942912,63802.746101201679,56182.548707460446,48562.351313719213,40942.15391997798,33321.956526236747,25701.759132495514,18081.561738754281,10461.364345013048,2841.1669512718136,4.8203219193965197E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":98718.696849452826},{"$f":"+E432","v":98718.696849452826},{"$f":"+F432","v":98718.696849452826},98718.696849452826,98667.289549312365,98537.471421024718,98407.654592048202,98277.831266516034,98148.013138228387,98018.196309251871,97888.372983719702,97758.553556120925,97628.726332655366,97498.900408500936,97369.080980902159,97239.25505674773,97109.430431904431,95212.363363658558,91305.870053016493,87399.376742374428,83492.883431732364,79586.390121090299,75679.896810448234,71773.403499806169,67866.910189164104,63960.416878522046,60053.923567879989,56147.430257237931,52240.936946595873,48334.443635953816,44427.950325311758,40521.457014669701,36614.963704027643,32708.470393385585,28801.977082743528,24895.48377210147,20988.990461459412,17082.497150817351,13176.00384017529,9269.5105295332287,5363.0172188911683,1456.523908249108,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,{"$f":"+BR432","v":1.5643308870494366E-10},1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,51.407300140461544,129.81812828764836,129.81682897651734,129.82332553217333,129.81812828764836,129.81682897651734,129.82332553217333,129.81942759877927,129.82722346556685,129.82592415443582,129.81942759877927,129.82592415443582,129.82462484330432,1897.0670682458758,3906.4933106420622,3906.4933106420622,3906.4933106420622,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420585,3906.4933106420585,3906.4933106420585,3906.4933106420567,3906.4933106420567,3906.4933106420549,3906.4933106420567,3906.4933106420567,3906.4933106420567,3906.4933106420585,3906.4933106420585,3906.4933106420604,3906.4933106420622,3906.4933106420604,3906.4933106420604,3906.4933106420604,1456.5239082489516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":98718.696849452826},"     End Excess Deferred",{"$f":"+E430-E431","v":98718.696849452826},{"$f":"+F430-F431","v":98718.696849452826},98718.696849452826,98667.289549312365,98537.471421024718,98407.654592048202,98277.831266516034,98148.013138228387,98018.196309251871,97888.372983719702,97758.553556120925,97628.726332655366,97498.900408500936,97369.080980902159,97239.25505674773,97109.430431904431,95212.363363658558,91305.870053016493,87399.376742374428,83492.883431732364,79586.390121090299,75679.896810448234,71773.403499806169,67866.910189164104,63960.416878522046,60053.923567879989,56147.430257237931,52240.936946595873,48334.443635953816,44427.950325311758,40521.457014669701,36614.963704027643,32708.470393385585,28801.977082743528,24895.48377210147,20988.990461459412,17082.497150817351,13176.00384017529,9269.5105295332287,5363.0172188911683,1456.523908249108,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,{"$f":"+BR430-BR431","v":1.5643308870494366E-10},1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10,1.5643308870494366E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":98718.696849452725},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},51.407300140461544,129.81812828764836,129.81682897651734,129.82332553217333,129.81812828764836,129.81682897651734,129.82332553217333,129.81942759877927,129.82722346556685,129.82592415443582,129.81942759877927,129.82592415443582,129.82462484330432,1897.0670682458758,3906.4933106420622,3906.4933106420622,3906.4933106420622,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420585,3906.4933106420585,3906.4933106420585,3906.4933106420567,3906.4933106420567,3906.4933106420549,3906.4933106420567,3906.4933106420567,3906.4933106420567,3906.4933106420585,3906.4933106420585,3906.4933106420604,3906.4933106420622,3906.4933106420604,3906.4933106420604,3906.4933106420604,1456.5239082489516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":272197.3296360877},"     Begin Cumulative Difference",{"$f":"+$C436","v":272197.3296360877},{"$f":"+E438","v":276149.62823653489},{"$f":"+F438","v":278966.9468369821},280734.40543742932,281530.72403787653,281448.85263832373,281077.10123877093,280705.35983921814,280333.60843966535,279961.85704011255,279590.09564055974,279218.34424100694,278846.57284145418,278474.81144190137,278103.04004234861,277731.23864279583,277359.48724324303,276987.68584369024,272717.04444413749,261536.13304458471,250355.22164503194,239174.31024547917,227993.39884592639,216812.48744637362,205631.57604682085,194450.66464726807,183269.7532477153,172088.84184816253,160907.93044860975,149727.01904905698,138546.10764950421,127365.19624995142,116184.28485039863,105003.37345084584,93822.462051293056,82641.550651740268,71460.63925218748,60279.727852634693,49098.816453081905,37917.905053529117,26736.993653976333,15556.082254423549,4375.1708548707647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":3952.298600447215},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":2817.3186004472154},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":1767.4586004472167},796.31860044721543,-81.871399552783259,-371.75139955278428,-371.74139955278406,-371.75139955278428,-371.75139955278428,-371.7613995527845,-371.75139955278428,-371.77139955278471,-371.7613995527845,-371.77139955278471,-371.80139955278355,-371.75139955278428,-371.80139955278355,-4270.6413995527837,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":276149.62823653489},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":278966.9468369821},280734.40543742932,281530.72403787653,281448.85263832373,281077.10123877093,280705.35983921814,280333.60843966535,279961.85704011255,279590.09564055974,279218.34424100694,278846.57284145418,278474.81144190137,278103.04004234861,277731.23864279583,277359.48724324303,276987.68584369024,272717.04444413749,261536.13304458471,250355.22164503194,239174.31024547917,227993.39884592639,216812.48744637362,205631.57604682085,194450.66464726807,183269.7532477153,172088.84184816253,160907.93044860975,149727.01904905698,138546.10764950421,127365.19624995142,116184.28485039863,105003.37345084584,93822.462051293056,82641.550651740268,71460.63925218748,60279.727852634693,49098.816453081905,37917.905053529117,26736.993653976333,15556.082254423549,4375.1708548707647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":3952.298600447215},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":2817.3186004472154},1767.4586004472167,796.31860044721543,-81.871399552783259,-371.75139955278428,-371.74139955278406,-371.75139955278428,-371.75139955278428,-371.7613995527845,-371.75139955278428,-371.77139955278471,-371.7613995527845,-371.77139955278471,-371.80139955278355,-371.75139955278428,-371.80139955278355,-4270.6413995527837,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-11180.911399552784,-4375.1708548707647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.38136394912197746,0.38136394912197746,0.38136394912197746,0.38136394912197746,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197757,0.38136394912197752,0.38136394912197752,0.38136394912197746,0.38136394912197746,0.38136394912197741,0.38136394912197741,0.38136394912197735,0.3813639491219773,0.38136394912197724,0.38136394912197719,0.38136394912197719,0.38136394912197719,0.38136394912197713,0.38136394912197713,0.38136394912197719,0.38136394912197719,0.38136394912197724,0.38136394912197724,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.38136394912197724,0.38136394912197724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":1001.7100802833467},{"$f":"IF(F436=0,0,F439*$C441)","v":714.04939928334682},{"$f":"IF(G436=0,0,G439*$C441)","v":447.9623822833471},201.82694928334675,-20.750306216652916,-94.220392216653181,-94.217857716653128,-94.220392216653181,-94.220392216653181,-94.222926716653234,-94.220392216653181,-94.225461216653287,-94.222926716653234,-94.225461216653287,-94.23306471665299,-94.220392216653181,-94.23306471665299,-1082.394062716653,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-2833.8019942166534,-1108.8870531669954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":1001.7100802833467},{"$f":"+F439*F440","v":714.04939928334682},{"$f":"+G439*G440","v":447.9623822833471},201.82694928334675,-31.222800253592723,-141.77258182507194,-141.76876818558063,-141.77258182507194,-141.77258182507197,-141.77639546456325,-141.77258182507197,-141.78020910405456,-141.77639546456325,-141.78020910405456,-141.79165002252779,-141.77258182507197,-141.79165002252779,-1628.6686694172588,-4263.9965261163861,-4263.9965261163861,-4263.9965261163861,-4263.9965261163861,-4263.9965261163852,-4263.9965261163852,-4263.9965261163843,-4263.9965261163843,-4263.9965261163834,-4263.9965261163825,-4263.9965261163825,-4263.9965261163825,-4263.9965261163825,-4263.9965261163825,-4263.9965261163825,-4263.9965261163825,-4263.9965261163834,-4263.9965261163834,-4263.9965261163843,-4263.9965261163843,-4263.9965261163843,-4263.9965261163843,-4263.9965261163843,-4263.9965261163834,-1668.5324352968919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":105000.11990712082},"     Begin Cumulative DFIT",{"$f":"+C443","v":105000.11990712082},{"$f":"+E444","v":106001.82998740417},{"$f":"+F444","v":106715.87938668752},107163.84176897087,107365.66871825422,107334.44591800062,107192.67333617555,107050.90456798997,106909.1319861649,106767.35940433982,106625.58300887526,106483.81042705018,106342.03021794613,106200.25382248157,106058.47361337751,105916.68196335499,105774.90938152991,105633.11773150739,104004.44906209013,99740.452535973745,95476.456009857357,91212.459483740968,86948.462957624579,82684.46643150819,78420.469905391801,74156.473379275412,69892.476853159023,65628.480327042635,61364.483800926253,57100.487274809871,52836.49074869349,48572.494222577108,44308.497696460727,40044.501170344345,35780.504644227964,31516.508118111582,27252.5115919952,22988.515065878815,18724.51853976243,14460.522013646045,10196.52548752966,5932.5289614132753,1668.5324352968919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":106001.82998740417},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":106715.87938668752},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":107163.84176897087},107365.66871825422,107334.44591800062,107192.67333617555,107050.90456798997,106909.1319861649,106767.35940433982,106625.58300887526,106483.81042705018,106342.03021794613,106200.25382248157,106058.47361337751,105916.68196335499,105774.90938152991,105633.11773150739,104004.44906209013,99740.452535973745,95476.456009857357,91212.459483740968,86948.462957624579,82684.46643150819,78420.469905391801,74156.473379275412,69892.476853159023,65628.480327042635,61364.483800926253,57100.487274809871,52836.49074869349,48572.494222577108,44308.497696460727,40044.501170344345,35780.504644227964,31516.508118111582,27252.5115919952,22988.515065878815,18724.51853976243,14460.522013646045,10196.52548752966,5932.5289614132753,1668.5324352968919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38385650078300565},{"$f":"IF(G436=0,0,+G443/G436)","v":0.3825395108512562},0.38172678408260075,0.38136394912197746,0.38136394912197746,0.38136394912197746,0.38136394912197746,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197757,0.38136394912197752,0.38136394912197752,0.38136394912197746,0.38136394912197746,0.38136394912197741,0.38136394912197741,0.38136394912197735,0.3813639491219773,0.38136394912197724,0.38136394912197719,0.38136394912197719,0.38136394912197719,0.38136394912197713,0.38136394912197713,0.38136394912197719,0.38136394912197719,0.38136394912197724,0.38136394912197724,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.38136394912197724,0.38136394912197724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38385650078300565},{"$f":"IF(F438=0,0,+F444/F438)","v":0.3825395108512562},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38172678408260075},0.38136394912197746,0.38136394912197746,0.38136394912197746,0.38136394912197746,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197752,0.38136394912197757,0.38136394912197752,0.38136394912197752,0.38136394912197746,0.38136394912197746,0.38136394912197741,0.38136394912197741,0.38136394912197735,0.3813639491219773,0.38136394912197724,0.38136394912197719,0.38136394912197719,0.38136394912197719,0.38136394912197713,0.38136394912197713,0.38136394912197719,0.38136394912197719,0.38136394912197724,0.38136394912197724,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.3813639491219773,0.38136394912197724,0.38136394912197724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":105000.11990712082},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":106001.82998740417},{"$f":"+E447+F442","v":106715.87938668752},{"$f":"+F447+G442","v":107163.84176897087},107365.66871825422,107334.44591800062,107192.67333617555,107050.90456798997,106909.1319861649,106767.35940433982,106625.58300887526,106483.81042705018,106342.03021794613,106200.25382248157,106058.47361337751,105916.68196335499,105774.90938152991,105633.11773150739,104004.44906209013,99740.452535973745,95476.456009857357,91212.459483740968,86948.462957624579,82684.46643150819,78420.469905391801,74156.473379275412,69892.476853159023,65628.480327042635,61364.483800926253,57100.487274809871,52836.49074869349,48572.494222577108,44308.497696460727,40044.501170344345,35780.504644227964,31516.508118111582,27252.5115919952,22988.515065878815,18724.51853976243,14460.522013646045,10196.52548752966,5932.5289614132753,1668.5324352968919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":68988.413196266425},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":69990.12327654977},{"$f":"IF(F441<>0,+E448+F441,0)","v":70704.172675833121},{"$f":"IF(G441<>0,+F448+G441,0)","v":71152.135058116473},71353.962007399823,71333.211701183172,71238.991308966521,71144.773451249872,71050.55305903322,70956.332666816568,70862.109740099913,70767.889347883262,70673.663886666604,70579.440959949949,70485.215498733291,70390.982434016638,70296.762041799986,70202.528977083333,69120.134914366674,66286.332920150016,63452.530925933366,60618.728931716716,57784.926937500066,54951.124943283416,52117.322949066765,49283.520954850115,46449.718960633465,43615.916966416815,40782.114972200165,37948.312977983514,35114.510983766864,32280.70898955021,29446.906995333557,26613.105001116903,23779.303006900249,20945.501012683595,18111.699018466941,15277.897024250287,12444.095030033634,9610.2930358169797,6776.4910416003258,3942.6890473836725,1108.8870531670191,2.3646862246096134E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":36011.7067108544},{"$f":"+E451","v":36011.7067108544},{"$f":"+F451","v":36011.7067108544},36011.7067108544,36011.7067108544,36001.234216817458,35953.682027209041,35906.131116740115,35858.578927131697,35811.02673752328,35763.473268775371,35715.921079166954,35668.366331279554,35620.812862531646,35573.258114644246,35525.699529338373,35478.147339729956,35430.588754424083,34884.314147723475,33454.119615823744,32023.925083924012,30593.730552024281,29163.536020124549,27733.341488224818,26303.146956325087,24872.952424425355,23442.757892525624,22012.563360625893,20582.368828726165,19152.174296826437,17721.979764926709,16291.78523302698,14861.59070112725,13431.396169227521,12001.201637327791,10571.007105428062,9140.812573528332,7710.6180416286006,6280.4235097288692,4850.2289778291379,3420.034445929407,1989.839914029676,559.64538212994603,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,{"$f":"+BR451","v":4.9567461246624589E-11},4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,10.472494036939807,47.552189608418757,47.550910468927498,47.552189608418757,47.552189608418786,47.553468747910017,47.552189608418786,47.554747887401277,47.553468747910017,47.554747887401277,47.5585853058748,47.552189608418786,47.5585853058748,546.27460670060577,1430.1945318997327,1430.1945318997327,1430.1945318997327,1430.1945318997327,1430.1945318997318,1430.1945318997318,1430.1945318997309,1430.1945318997309,1430.19453189973,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.19453189973,1430.19453189973,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.19453189973,559.64538212989646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":36011.7067108544},"     End Excess Deferred",{"$f":"+E449-E450","v":36011.7067108544},{"$f":"+F449-F450","v":36011.7067108544},36011.7067108544,36011.7067108544,36001.234216817458,35953.682027209041,35906.131116740115,35858.578927131697,35811.02673752328,35763.473268775371,35715.921079166954,35668.366331279554,35620.812862531646,35573.258114644246,35525.699529338373,35478.147339729956,35430.588754424083,34884.314147723475,33454.119615823744,32023.925083924012,30593.730552024281,29163.536020124549,27733.341488224818,26303.146956325087,24872.952424425355,23442.757892525624,22012.563360625893,20582.368828726165,19152.174296826437,17721.979764926709,16291.78523302698,14861.59070112725,13431.396169227521,12001.201637327791,10571.007105428062,9140.812573528332,7710.6180416286006,6280.4235097288692,4850.2289778291379,3420.034445929407,1989.839914029676,559.64538212994603,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,{"$f":"+BR449-BR450","v":4.9567461246624589E-11},4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11,4.9567461246624589E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":36011.706710854371},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,10.472494036939807,47.552189608418757,47.550910468927498,47.552189608418757,47.552189608418786,47.553468747910017,47.552189608418786,47.554747887401277,47.553468747910017,47.554747887401277,47.5585853058748,47.552189608418786,47.5585853058748,546.27460670060577,1430.1945318997327,1430.1945318997327,1430.1945318997327,1430.1945318997327,1430.1945318997318,1430.1945318997318,1430.1945318997309,1430.1945318997309,1430.19453189973,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.19453189973,1430.19453189973,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.19453189973,559.64538212989646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":103599.66455968199},"     Begin Cumulative Difference",{"$f":"+$C455","v":103599.66455968199},{"$f":"+E457","v":105522.60811609295},{"$f":"+F457","v":106979.07167250391},108004.01522891487,108629.79878532582,108886.38234173678,108801.45589814775,108660.3494545587,108519.24301096966,108378.13656738061,108237.04012379156,108095.92368020253,107954.80723661349,107813.72079302445,107672.60434943541,107531.54790584637,107390.43146225733,107249.30501866828,107108.23857507925,104889.1721314902,100592.15568790115,96295.1392443121,91998.122800723053,87701.106357134006,83404.089913544958,79107.073469955911,74810.057026366863,70513.040582777816,66216.024139188768,61919.007695599728,57621.991252010688,53324.974808421648,49027.958364832608,44730.941921243568,40433.925477654528,36136.909034065488,31839.892590476444,27542.8761468874,23245.859703298356,18948.843259709312,14651.826816120269,10354.810372531225,6057.793928942182,1760.7774853531391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":1922.9435564109572},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":1456.4635564109567},1024.9435564109572,625.78355641095732,256.5835564109575,-84.926443589042719,-141.10644358904301,-141.10644358904301,-141.10644358904301,-141.09644358904279,-141.11644358904323,-141.11644358904323,-141.08644358904257,-141.11644358904323,-141.05644358904283,-141.11644358904323,-141.12644358904254,-141.06644358904305,-2219.066443589043,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":105522.60811609295},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":106979.07167250391},108004.01522891487,108629.79878532582,108886.38234173678,108801.45589814775,108660.3494545587,108519.24301096966,108378.13656738061,108237.04012379156,108095.92368020253,107954.80723661349,107813.72079302445,107672.60434943541,107531.54790584637,107390.43146225733,107249.30501866828,107108.23857507925,104889.1721314902,100592.15568790115,96295.1392443121,91998.122800723053,87701.106357134006,83404.089913544958,79107.073469955911,74810.057026366863,70513.040582777816,66216.024139188768,61919.007695599728,57621.991252010688,53324.974808421648,49027.958364832608,44730.941921243568,40433.925477654528,36136.909034065488,31839.892590476444,27542.8761468874,23245.859703298356,18948.843259709312,14651.826816120269,10354.810372531225,6057.793928942182,1760.7774853531391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":1922.9435564109572},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":1456.4635564109567},1024.9435564109572,625.78355641095732,256.5835564109575,-84.926443589042719,-141.10644358904301,-141.10644358904301,-141.10644358904301,-141.09644358904279,-141.11644358904323,-141.11644358904323,-141.08644358904257,-141.11644358904323,-141.05644358904283,-141.11644358904323,-141.12644358904254,-141.06644358904305,-2219.066443589043,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-4297.0164435890429,-1760.7774853531391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37932649003003227,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003216,0.37932649003003216,0.3793264900300321,0.3793264900300321,0.3793264900300321,0.37932649003003216,0.3793264900300321,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003227,0.37932649003003227,0.37932649003003233,0.37932649003003233,0.37932649003003238,0.37932649003003244,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003255,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":487.37004437235709},{"$f":"IF(F455=0,0,F458*$C460)","v":369.14068837235698},{"$f":"IF(G455=0,0,G458*$C460)","v":259.7719443723571},158.60484237235713,65.031102372357182,-21.524607127642877,-35.763428127642953,-35.763428127642953,-35.763428127642953,-35.760893627642893,-35.765962627643006,-35.765962627643006,-35.758359127642841,-35.765962627643006,-35.750755627642903,-35.765962627643006,-35.768497127642831,-35.753290127642963,-562.42239012764298,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-1089.078817627643,-446.26905366275315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":487.37004437235709},{"$f":"+F458*F459","v":369.14068837235698},{"$f":"+G458*G459","v":259.7719443723571},158.60484237235713,65.031102372357182,-32.214849757365108,-53.525411967252424,-53.525411967252424,-53.525411967252424,-53.521618702352043,-53.529205232152812,-53.529205232152812,-53.517825437451656,-53.529205232152805,-53.50644564275084,-53.529205232152798,-53.53299849705283,-53.510238907651228,-841.75068519005788,-1629.9721651479636,-1629.9721651479636,-1629.9721651479636,-1629.9721651479638,-1629.9721651479638,-1629.972165147964,-1629.972165147964,-1629.9721651479642,-1629.9721651479645,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479649,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-1629.9721651479647,-667.90954324291329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":39963.570603897322},"     Begin Cumulative DFIT",{"$f":"+C462","v":39963.570603897322},{"$f":"+E463","v":40450.94064826968},{"$f":"+F463","v":40820.081336642033},41079.853281014388,41238.458123386743,41303.489225759098,41271.274376001733,41217.748964034479,41164.223552067226,41110.698140099972,41057.176521397618,41003.647316165465,40950.118110933312,40896.600285495857,40843.071080263704,40789.564634620954,40736.035429388801,40682.502430891749,40628.9921919841,39787.241506794046,38157.269341646082,36527.297176498119,34897.325011350156,33267.352846202193,31637.38068105423,30007.408515906267,28377.436350758304,26747.464185610341,25117.492020462378,23487.519855314415,21857.547690166452,20227.575525018488,18597.603359870525,16967.631194722562,15337.659029574597,13707.686864426632,12077.714699278667,10447.742534130703,8817.7703689827376,7187.7982038347727,5557.8260386868078,3927.8538735388429,2297.881708390878,667.90954324291329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":40450.94064826968},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":40820.081336642033},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":41079.853281014388},41238.458123386743,41303.489225759098,41271.274376001733,41217.748964034479,41164.223552067226,41110.698140099972,41057.176521397618,41003.647316165465,40950.118110933312,40896.600285495857,40843.071080263704,40789.564634620954,40736.035429388801,40682.502430891749,40628.9921919841,39787.241506794046,38157.269341646082,36527.297176498119,34897.325011350156,33267.352846202193,31637.38068105423,30007.408515906267,28377.436350758304,26747.464185610341,25117.492020462378,23487.519855314415,21857.547690166452,20227.575525018488,18597.603359870525,16967.631194722562,15337.659029574597,13707.686864426632,12077.714699278667,10447.742534130703,8817.7703689827376,7187.7982038347727,5557.8260386868078,3927.8538735388429,2297.881708390878,667.90954324291329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38333909074505357},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38157071937962739},0.38035487101054072,0.37962381026666697,0.37932649003003227,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003216,0.37932649003003216,0.3793264900300321,0.3793264900300321,0.3793264900300321,0.37932649003003216,0.3793264900300321,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003227,0.37932649003003227,0.37932649003003233,0.37932649003003233,0.37932649003003238,0.37932649003003244,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003255,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38333909074505357},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38157071937962739},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38035487101054072},0.37962381026666697,0.37932649003003227,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003216,0.37932649003003216,0.3793264900300321,0.3793264900300321,0.3793264900300321,0.37932649003003216,0.3793264900300321,0.37932649003003222,0.37932649003003222,0.37932649003003222,0.37932649003003227,0.37932649003003227,0.37932649003003233,0.37932649003003233,0.37932649003003238,0.37932649003003244,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003255,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003249,0.37932649003003255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":39963.570603897322},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":40450.94064826968},{"$f":"+E466+F461","v":40820.081336642033},{"$f":"+F466+G461","v":41079.853281014388},41238.458123386743,41303.489225759098,41271.274376001733,41217.748964034479,41164.223552067226,41110.698140099972,41057.176521397618,41003.647316165465,40950.118110933312,40896.600285495857,40843.071080263704,40789.564634620954,40736.035429388801,40682.502430891749,40628.9921919841,39787.241506794046,38157.269341646082,36527.297176498119,34897.325011350156,33267.352846202193,31637.38068105423,30007.408515906267,28377.436350758304,26747.464185610341,25117.492020462378,23487.519855314415,21857.547690166452,20227.575525018488,18597.603359870525,16967.631194722562,15337.659029574597,13707.686864426632,12077.714699278667,10447.742534130703,8817.7703689827376,7187.7982038347727,5557.8260386868078,3927.8538735388429,2297.881708390878,667.90954324291329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":26257.334982651402},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":26744.70502702376},{"$f":"IF(F460<>0,+E467+F460,0)","v":27113.845715396117},{"$f":"IF(G460<>0,+F467+G460,0)","v":27373.617659768475},27532.222502140834,27597.253604513193,27575.728997385551,27539.965569257907,27504.202141130263,27468.438713002619,27432.677819374974,27396.911856747331,27361.145894119687,27325.387534992045,27289.621572364402,27253.870816736759,27218.104854109115,27182.336356981472,27146.583066853829,26584.160676726187,25495.081859098544,24406.0030414709,23316.924223843256,22227.845406215612,21138.766588587969,20049.687770960325,18960.608953332681,17871.530135705038,16782.451318077394,15693.37250044975,14604.293682822106,13515.214865194463,12426.136047566819,11337.057229939175,10247.978412311531,9158.8995946838877,8069.8207770562449,6980.7419594286021,5891.6631418009592,4802.5843241733164,3713.5055065456736,2624.4266889180308,1535.3478712903877,446.26905366274468,-8.4696694102603942E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":13706.23562124592},{"$f":"+E470","v":13706.23562124592},{"$f":"+F470","v":13706.23562124592},13706.23562124592,13706.23562124592,13706.23562124592,13695.545378616198,13677.783394776588,13660.021410936979,13642.25942709737,13624.49870202266,13606.735459418151,13588.972216813641,13571.212750503833,13553.449507899324,13535.693817884216,13517.930575279706,13500.166073910297,13482.409125130289,13203.080830067875,12662.187482547553,12121.294135027232,11580.400787506911,11039.50743998659,10498.614092466269,9957.7207449459474,9416.8273974256263,8875.9340499053051,8335.0407023849839,7794.1473548646627,7253.2540073443415,6712.3606598240203,6171.4673123036991,5630.573964783378,5089.6806172630559,4548.7872697427338,4007.8939222224121,3467.0005747020905,2926.1072271817688,2385.2138796614472,1844.3205321411256,1303.4271846208039,762.53383710048229,221.64048958016065,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,{"$f":"+BR470","v":5.1159076974727213E-13},5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,10.690242629722231,17.761983839609471,17.761983839609471,17.761983839609471,17.76072507470915,17.763242604509806,17.763242604509806,17.759466309808815,17.763242604509799,17.755690015107938,17.763242604509792,17.764501369409999,17.756948780008265,279.3282950624149,540.8933475203205,540.8933475203205,540.8933475203205,540.89334752032073,540.89334752032073,540.89334752032096,540.89334752032096,540.89334752032119,540.89334752032141,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032187,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,221.64048958016014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":13706.23562124592},"     End Excess Deferred",{"$f":"+E468-E469","v":13706.23562124592},{"$f":"+F468-F469","v":13706.23562124592},13706.23562124592,13706.23562124592,13706.23562124592,13695.545378616198,13677.783394776588,13660.021410936979,13642.25942709737,13624.49870202266,13606.735459418151,13588.972216813641,13571.212750503833,13553.449507899324,13535.693817884216,13517.930575279706,13500.166073910297,13482.409125130289,13203.080830067875,12662.187482547553,12121.294135027232,11580.400787506911,11039.50743998659,10498.614092466269,9957.7207449459474,9416.8273974256263,8875.9340499053051,8335.0407023849839,7794.1473548646627,7253.2540073443415,6712.3606598240203,6171.4673123036991,5630.573964783378,5089.6806172630559,4548.7872697427338,4007.8939222224121,3467.0005747020905,2926.1072271817688,2385.2138796614472,1844.3205321411256,1303.4271846208039,762.53383710048229,221.64048958016065,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,{"$f":"+BR468-BR469","v":5.1159076974727213E-13},5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":13706.235621245916},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,10.690242629722231,17.761983839609471,17.761983839609471,17.761983839609471,17.76072507470915,17.763242604509806,17.763242604509806,17.759466309808815,17.763242604509799,17.755690015107938,17.763242604509792,17.764501369409999,17.756948780008265,279.3282950624149,540.8933475203205,540.8933475203205,540.8933475203205,540.89334752032073,540.89334752032073,540.89334752032096,540.89334752032096,540.89334752032119,540.89334752032141,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032187,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,221.64048958016014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":38651.544650389056},"     Begin Cumulative Difference",{"$f":"+$C474","v":38651.544650389056},{"$f":"+E476","v":40834.579971325846},{"$f":"+F476","v":42690.475292262636},44243.740613199428,45517.10593413622,46531.511255073012,47306.396576009807,47859.761896946598,48376.677217883393,48893.612538820184,49410.507859756974,49927.443180693765,50444.338501630555,50961.203822567346,51478.109143504138,51995.004464440928,52511.899785377718,53028.795106314508,53545.640427251303,54062.525748188098,53231.421069124888,51052.32639006168,48873.231710998472,46694.137031935265,44515.042352872057,42335.947673808849,40156.852994745641,37977.758315682433,35798.663636619225,33619.568957556017,31440.474278492809,29261.379599429602,27082.284920366394,24903.190241303186,22724.095562239978,20545.00088317677,18365.906204113562,16186.811525050354,14007.716845987146,11828.622166923938,9649.5274878607306,7470.4328087975227,5291.3381297343149,3112.2434506711065,933.1487716078982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":2183.0353209367918},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":1855.8953209367914},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":1553.2653209367918},1273.3653209367917,1014.4053209367917,774.88532093679169,553.3653209367917,516.91532093679189,516.93532093679187,516.89532093679145,516.93532093679187,516.89532093679145,516.8653209367917,516.90532093679167,516.89532093679145,516.89532093679145,516.89532093679145,516.84532093679172,516.88532093679169,-831.10467906320832,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":40834.579971325846},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":42690.475292262636},44243.740613199428,45517.10593413622,46531.511255073012,47306.396576009807,47859.761896946598,48376.677217883393,48893.612538820184,49410.507859756974,49927.443180693765,50444.338501630555,50961.203822567346,51478.109143504138,51995.004464440928,52511.899785377718,53028.795106314508,53545.640427251303,54062.525748188098,53231.421069124888,51052.32639006168,48873.231710998472,46694.137031935265,44515.042352872057,42335.947673808849,40156.852994745641,37977.758315682433,35798.663636619225,33619.568957556017,31440.474278492809,29261.379599429602,27082.284920366394,24903.190241303186,22724.095562239978,20545.00088317677,18365.906204113562,16186.811525050354,14007.716845987146,11828.622166923938,9649.5274878607306,7470.4328087975227,5291.3381297343149,3112.2434506711065,933.1487716078982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":2183.0353209367918},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":1855.8953209367914},1553.2653209367918,1273.3653209367917,1014.4053209367917,774.88532093679169,553.3653209367917,516.91532093679189,516.93532093679187,516.89532093679145,516.93532093679187,516.89532093679145,516.8653209367917,516.90532093679167,516.89532093679145,516.89532093679145,516.89532093679145,516.84532093679172,516.88532093679169,-831.10467906320832,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-2179.0946790632083,-933.1487716078982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34803676387160581,0.34803676387160576,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160587,0.34803676387160587,0.34803676387160587,0.34803676387160587,0.34803676387160593,0.34803676387160593,0.34803676387160593,0.34803676387160587,0.34803676387160587,0.34803676387160581,0.34803676387160587,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160576,0.34803676387160576,0.34803676387160581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":553.29030209142991},{"$f":"IF(F474=0,0,F477*$C479)","v":470.37666909142979},{"$f":"IF(G474=0,0,G477*$C479)","v":393.67509559142991},322.73444059142986,257.10102859142984,196.39468459142986,140.25044059142985,131.01218809142992,131.01725709142991,131.00711909142979,131.01725709142991,131.00711909142979,130.99951559142986,131.00965359142984,131.00711909142979,131.00711909142979,131.00711909142979,130.99444659142986,131.00458459142985,-210.64348090857015,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-552.29154640857018,-236.50655616402182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":553.29030209142991},{"$f":"+F477*F478","v":470.37666909142979},{"$f":"+G477*G478","v":393.67509559142991},322.73444059142986,257.10102859142984,196.39468459142986,140.25044059142985,131.01218809142992,131.01725709142991,131.00711909142979,131.01725709142991,131.00711909142979,130.99951559142986,131.00965359142984,131.00711909142979,131.00711909142979,131.00711909142979,130.99444659142986,131.00458459142985,-289.25498293970855,-758.40506027099434,-758.40506027099445,-758.40506027099445,-758.40506027099445,-758.40506027099445,-758.40506027099445,-758.40506027099445,-758.40506027099445,-758.40506027099457,-758.40506027099457,-758.40506027099457,-758.40506027099457,-758.40506027099468,-758.40506027099468,-758.40506027099468,-758.40506027099457,-758.40506027099457,-758.40506027099445,-758.40506027099457,-758.40506027099445,-758.40506027099445,-758.40506027099445,-758.40506027099434,-758.40506027099434,-324.7700786811771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":14909.833348887578},"     Begin Cumulative DFIT",{"$f":"+C481","v":14909.833348887578},{"$f":"+E482","v":15463.123650979007},{"$f":"+F482","v":15933.500320070436},16327.175415661866,16649.909856253296,16907.010884844727,17103.405569436156,17243.656010027586,17374.668198119016,17505.685455210445,17636.692574301876,17767.709831393306,17898.716950484737,18029.716466076166,18160.726119667597,18291.733238759029,18422.74035785046,18553.747476941891,18684.741923533322,18815.74650812475,18526.49152518504,17768.086464914046,17009.681404643052,16251.276344372058,15492.871284101064,14734.46622383007,13976.061163559076,13217.656103288082,12459.251043017088,11700.845982746094,10942.4409224751,10184.035862204106,9425.6308019331118,8667.2257416621178,7908.8206813911229,7150.415621120128,6392.0105608491331,5633.6055005781382,4875.2004403071442,4116.7953800361493,3358.3903197651548,2599.9852594941603,1841.5801992231659,1083.1751389521714,324.7700786811771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":15463.123650979007},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":15933.500320070436},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":16327.175415661866},16649.909856253296,16907.010884844727,17103.405569436156,17243.656010027586,17374.668198119016,17505.685455210445,17636.692574301876,17767.709831393306,17898.716950484737,18029.716466076166,18160.726119667597,18291.733238759029,18422.74035785046,18553.747476941891,18684.741923533322,18815.74650812475,18526.49152518504,17768.086464914046,17009.681404643052,16251.276344372058,15492.871284101064,14734.46622383007,13976.061163559076,13217.656103288082,12459.251043017088,11700.845982746094,10942.4409224751,10184.035862204106,9425.6308019331118,8667.2257416621178,7908.8206813911229,7150.415621120128,6392.0105608491331,5633.6055005781382,4875.2004403071442,4116.7953800361493,3358.3903197651548,2599.9852594941603,1841.5801992231659,1083.1751389521714,324.7700786811771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37867718149267743},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37323314418470005},0.36902791647754368,0.36579456260566984,0.36334540677531663,0.36154530480788505,0.36029548260514249,0.35915381537812868,0.35803624535436834,0.35694214324532997,0.35587061342375786,0.35482112526673698,0.35379298591239317,0.3527854154285549,0.35179789726277716,0.3508298201578377,0.34988061561165978,0.34894982624998139,0.34803676387160581,0.34803676387160576,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160587,0.34803676387160587,0.34803676387160587,0.34803676387160587,0.34803676387160593,0.34803676387160593,0.34803676387160593,0.34803676387160587,0.34803676387160587,0.34803676387160581,0.34803676387160587,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160576,0.34803676387160576,0.34803676387160581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37867718149267743},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37323314418470005},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36902791647754368},0.36579456260566984,0.36334540677531663,0.36154530480788505,0.36029548260514249,0.35915381537812868,0.35803624535436834,0.35694214324532997,0.35587061342375786,0.35482112526673698,0.35379298591239317,0.3527854154285549,0.35179789726277716,0.3508298201578377,0.34988061561165978,0.34894982624998139,0.34803676387160581,0.34803676387160576,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160587,0.34803676387160587,0.34803676387160587,0.34803676387160587,0.34803676387160593,0.34803676387160593,0.34803676387160593,0.34803676387160587,0.34803676387160587,0.34803676387160581,0.34803676387160587,0.34803676387160581,0.34803676387160581,0.34803676387160581,0.34803676387160576,0.34803676387160576,0.34803676387160581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":14909.833348887578},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":15463.123650979007},{"$f":"+E485+F480","v":15933.500320070436},{"$f":"+F485+G480","v":16327.175415661866},16649.909856253296,16907.010884844727,17103.405569436156,17243.656010027586,17374.668198119016,17505.685455210445,17636.692574301876,17767.709831393306,17898.716950484737,18029.716466076166,18160.726119667597,18291.733238759029,18422.74035785046,18553.747476941891,18684.741923533322,18815.74650812475,18526.49152518504,17768.086464914046,17009.681404643052,16251.276344372058,15492.871284101064,14734.46622383007,13976.061163559076,13217.656103288082,12459.251043017088,11700.845982746094,10942.4409224751,10184.035862204106,9425.6308019331118,8667.2257416621178,7908.8206813911229,7150.415621120128,6392.0105608491331,5633.6055005781382,4875.2004403071442,4116.7953800361493,3358.3903197651548,2599.9852594941603,1841.5801992231659,1083.1751389521714,324.7700786811771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":9796.2339916411074},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":10349.524293732537},{"$f":"IF(F479<>0,+E486+F479,0)","v":10819.900962823966},{"$f":"IF(G479<>0,+F486+G479,0)","v":11213.576058415396},11536.310499006826,11793.411527598255,11989.806212189686,12130.056652781115,12261.068840872545,12392.086097963975,12523.093217055404,12654.110474146833,12785.117593238263,12916.117108829692,13047.126762421121,13178.133881512551,13309.141000603981,13440.14811969541,13571.142566286841,13702.147150878271,13491.503669969701,12939.21212356113,12386.920577152559,11834.629030743989,11282.337484335418,10730.045937926847,10177.754391518276,9625.4628451097051,9073.1712987011342,8520.8797522925634,7968.5882058839934,7416.2966594754234,6864.0051130668535,6311.7135666582835,5759.4220202497136,5207.1304738411436,4654.8389274325737,4102.5473810240037,3550.2558346154337,2997.9642882068638,2445.6727417982938,1893.3811953897236,1341.0896489811535,788.79810257258328,236.50655616401309,-8.7254647951340303E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":5113.5993572464704},{"$f":"+E489","v":5113.5993572464704},{"$f":"+F489","v":5113.5993572464704},5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5034.9878552153323,4828.8743413529082,4622.7608274904842,4416.6473136280601,4210.5337997656361,4004.4202859032121,3798.306772040788,3592.193258178364,3386.0797443159399,3179.9662304535154,2973.8527165910909,2767.7392027286664,2561.6256888662419,2355.5121750038174,2149.3986611413929,1943.2851472789685,1737.171633416544,1531.0581195541195,1324.9446056916952,1118.8310918292709,912.71757796684665,706.60406410442238,500.49055024199811,294.37703637957395,88.263522517149795,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,{"$f":"+BR489","v":-5.4853899200679734E-12},-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78.6115020311384,206.11351386242416,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242438,206.11351386242438,206.11351386242438,206.11351386242438,206.1135138624245,206.1135138624245,206.1135138624245,206.11351386242438,206.11351386242438,206.11351386242427,206.11351386242438,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242416,206.11351386242416,88.26352251715528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":5113.5993572464704},"     End Excess Deferred",{"$f":"+E487-E488","v":5113.5993572464704},{"$f":"+F487-F488","v":5113.5993572464704},5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5113.5993572464704,5034.9878552153323,4828.8743413529082,4622.7608274904842,4416.6473136280601,4210.5337997656361,4004.4202859032121,3798.306772040788,3592.193258178364,3386.0797443159399,3179.9662304535154,2973.8527165910909,2767.7392027286664,2561.6256888662419,2355.5121750038174,2149.3986611413929,1943.2851472789685,1737.171633416544,1531.0581195541195,1324.9446056916952,1118.8310918292709,912.71757796684665,706.60406410442238,500.49055024199811,294.37703637957395,88.263522517149795,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,{"$f":"+BR487-BR488","v":-5.4853899200679734E-12},-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12,-5.4853899200679734E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":5113.5993572464777},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78.6115020311384,206.11351386242416,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242438,206.11351386242438,206.11351386242438,206.11351386242438,206.1135138624245,206.1135138624245,206.1135138624245,206.11351386242438,206.11351386242438,206.11351386242427,206.11351386242438,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242416,206.11351386242416,88.26352251715528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":255511.43717399999},{"$f":"SUM(E493:CI493)","v":255511.43717399979},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},43.109376636923365,187.04074678169715,275.92668970978946,323.69271519269682,330.77097685392846,330.77230023682603,330.76444906578132,330.77620014715609,330.76829911614033,330.78128134267922,330.78277415564605,330.77347813908841,435.14401484263612,2101.5190154449197,6033.9163960040605,8542.051107205576,9687.5423786871106,10027.718933176155,10155.220945007437,10155.220945007437,10155.220945007437,10155.220945007437,10155.220945007437,10155.220945007433,10155.220945007433,10155.220945007433,10155.220945007432,10155.220945007432,10155.220945007428,10155.22094500743,10155.220945007432,10155.22094500743,10155.220945007432,10155.22094500743,10155.220945007433,10155.220945007433,10155.220945007433,9581.5477825455964,7220.4452325703323,3633.7253015314272,1306.6522435126421,427.75400344258429,88.26352251715528,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},43.109376636923365,187.04074678169718,275.9266897097894,323.69271519269682,330.77097685392846,330.77230023682591,330.76444906578126,330.77620014715609,330.76829911614033,330.78128134267916,330.78277415564605,330.77347813908835,435.14401484263601,2101.5190154449197,6033.9163960040605,8542.051107205576,9687.5423786871088,10027.718933176155,10155.220945007439,10155.220945007439,10155.220945007437,10155.220945007437,10155.220945007437,10155.220945007435,10155.220945007433,10155.220945007433,10155.220945007432,10155.220945007432,10155.220945007428,10155.22094500743,10155.220945007432,10155.22094500743,10155.220945007432,10155.22094500743,10155.220945007433,10155.220945007435,10155.220945007435,9581.5477825455964,7220.4452325703323,3633.7253015314272,1306.6522435126421,427.75400344258429,88.26352251715528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},28.997159221210715,28.99979463878239,28.99979463878239,29.001112347568295,28.99979463878239,28.99979463878239,28.999794638782404,28.998476929996627,28.998476929996627,28.999794638782404,28.99715922121073,28.998476929996627,133.35705964493684,863.86977406709048,863.86977406709048,863.86977406709048,863.86977406709002,863.86977406709048,863.86977406709048,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406708957,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709002,863.86977406709048,863.86977406709048,863.86977406709093,863.86977406709184,863.86977406709138,863.86977406709138,290.19661160525266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},14.112217415712649,106.63365200245323,106.63627274641885,106.63234163047022,106.63496237443579,106.64020386236697,106.63365200245329,106.64020386236697,106.63496237443584,106.63627274641885,106.64675572228069,106.63758311840141,106.64675572228069,1042.5091843215962,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158095,3207.6564670158077,3207.6564670158077,3207.6564670158095,3207.6564670158077,3207.6564670158059,3207.6564670158041,3207.6564670158041,3207.6564670158041,3207.6564670158059,3207.6564670158059,1136.7505286457954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,51.407300140461544,129.81812828764836,129.81682897651734,129.82332553217333,129.81812828764836,129.81682897651734,129.82332553217333,129.81942759877927,129.82722346556685,129.82592415443582,129.81942759877927,129.82592415443582,129.82462484330432,1897.0670682458758,3906.4933106420622,3906.4933106420622,3906.4933106420622,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420604,3906.4933106420585,3906.4933106420585,3906.4933106420585,3906.4933106420567,3906.4933106420567,3906.4933106420549,3906.4933106420567,3906.4933106420567,3906.4933106420567,3906.4933106420585,3906.4933106420585,3906.4933106420604,3906.4933106420622,3906.4933106420604,3906.4933106420604,3906.4933106420604,1456.5239082489516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,10.472494036939807,47.552189608418757,47.550910468927498,47.552189608418757,47.552189608418786,47.553468747910017,47.552189608418786,47.554747887401277,47.553468747910017,47.554747887401277,47.5585853058748,47.552189608418786,47.5585853058748,546.27460670060577,1430.1945318997327,1430.1945318997327,1430.1945318997327,1430.1945318997327,1430.1945318997318,1430.1945318997318,1430.1945318997309,1430.1945318997309,1430.19453189973,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.1945318997291,1430.19453189973,1430.19453189973,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.1945318997309,1430.19453189973,559.64538212989646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,10.690242629722231,17.761983839609471,17.761983839609471,17.761983839609471,17.76072507470915,17.763242604509806,17.763242604509806,17.759466309808815,17.763242604509799,17.755690015107938,17.763242604509792,17.764501369409999,17.756948780008265,279.3282950624149,540.8933475203205,540.8933475203205,540.8933475203205,540.89334752032073,540.89334752032073,540.89334752032096,540.89334752032096,540.89334752032119,540.89334752032141,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032187,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,540.89334752032164,221.64048958016014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78.6115020311384,206.11351386242416,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242438,206.11351386242438,206.11351386242438,206.11351386242438,206.1135138624245,206.1135138624245,206.1135138624245,206.11351386242438,206.11351386242438,206.11351386242427,206.11351386242438,206.11351386242427,206.11351386242427,206.11351386242427,206.11351386242416,206.11351386242416,88.26352251715528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"378","index":15,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":45380.160818999961}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":45380.160819000004},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":45380.160818999997}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":722612.48},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":683603.57},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.143E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":583.58000000000004},{"$f":"IFERROR(+B11/$B$32,0)","v":8.0587988790981047E-4},{"$f":"+C11*$D$8","v":582.33886438463014},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":18.302910507608924},{"$f":"+F11*E11","v":384.36112065978739},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":197.97774372484275},{"$f":"+$E$8*J11","v":203.57933392205513},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":2.9780320474636366E-4}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31666},4.3728353491469994E-2,31598.65396278779,17,993.14569405042027,16883.476798857144,14715.177163930646,15131.528975002297,2.2134947269222566E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9768.4},1.3489422353504562E-2,9747.6249406333682,15,306.36785188410676,4595.5177782616011,5152.1071623717671,5297.8810884340828,7.7499318624595298E-3]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2605.2399999999998},3.5976396024163856E-3,2599.6992752483184,13,81.708548221054642,1062.2111268737103,1537.488148374608,1580.9898995221272,2.3127291443520801E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":66},9.1141013403556477E-5,65.859633725257183,11,2.0699682879848331,22.769651167833164,43.089982557424023,44.309172246883193,6.4817058001735128E-5]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8178.010000000002},1.1293213924612411E-2,8160.6173212347067,10,256.4882024064068,2564.882024064068,5595.7352971706387,5754.0612554176978,8.4172486919834224E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":337},4.6537153813634138E-4,336.28328129411619,9,10.569383531074072,95.124451779666643,241.15882951444956,247.98218707961533,3.6275730256881973E-4]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3143.48},4.3409083759668446E-3,3136.794567010174,7,98.58945324112976,690.12617268790837,2446.6683943222656,2515.8945277027583,3.6803414114744289E-3]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":337200.66000000003},0.46564863443557719,336483.51453810581,2,10575.676861932665,21151.35372386533,315332.16081424046,324254.18158106873,0.47433073174423113]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":330604.2099999999},0.45653943537700292,329901.09361557581,1,10368.791372337548,10368.791372337548,319532.30224323826,328573.16197960381,0.48064869231096002]
["Total",{"$f":"SUM(B11:B31)","v":724152.58},null,{"$f":"SUM(D11:D31)","v":722612.48},null,{"$f":"SUM(F11:F31)","v":22711.710246399998},{"$f":"SUM(G11:G31)","v":57818.614220554598},{"$f":"SUM(H11:H31)","v":664793.86577944527},{"$f":"SUM(I11:I31)","v":683603.57000000007}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":203.57933392205513},null,{"$f":"+$F11","v":18.302910507608924},{"$f":"+$F11","v":18.302910507608924},18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,{"$f":"+$F11","v":18.302910507608924},18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924,18.302910507608924]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,15131.528975002297,null,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027,993.14569405042027]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,5297.8810884340828,null,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,{"$f":"+$F17","v":306.36785188410676},306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676,306.36785188410676]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,1580.9898995221272,null,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642,81.708548221054642]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,44.309172246883193,null,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331,2.0699682879848331]
[2008,null,5754.0612554176978,null,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068,256.4882024064068]
[2009,null,247.98218707961533,null,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,{"$f":"+$F23","v":10.569383531074072},10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072,10.569383531074072]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,2515.8945277027583,null,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,{"$f":"+$F25","v":98.58945324112976},98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976,98.58945324112976]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,324254.18158106873,null,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665,10575.676861932665]
[2017,null,328573.16197960381,null,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548,10368.791372337548]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":683603.57000000007},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":22711.710246399998},22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,{"$f":"SUM(BQ38:BQ58)","v":22711.710246399998},22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998,22711.710246399998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4944.6699999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1412.78},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1412.74},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1412.76},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":706.39},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1562.7400000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":304.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":304.92},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":304.93},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":304.93},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":304.93},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":38.11},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":384.54},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.81},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":76.91},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17.53},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.9},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.89},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.89},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.95},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1328.0299999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":241.44},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":241.47},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":241.46},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":241.44},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":241.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":120.73},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":64.69},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9.9600000000000009},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9.9499999999999993},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9.9600000000000009},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9.9499999999999993},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9.9400000000000013},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9.9600000000000009},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.9700000000000006},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":150106.97},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11258.02},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10413.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9632.66},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8910.2000000000007},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8241.92},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7623.8},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.14},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.14},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.16},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.15},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.16},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.11},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.14},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.13},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.14},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.12},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.09},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7522.15},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3761.06},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":182184.87},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13663.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12639.07},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11691.16},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10814.3},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10003.24},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9253.01},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8559.0300000000007},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.91},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.91},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.91},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.9},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.9},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.8799999999992},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.9},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.89},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.9},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.9},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.84},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8444.89},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4222.45},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":340594.04000000004},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":27048.71},{"$f":"SUM(F67:F88)","v":25179.55},{"$f":"SUM(G67:G88)","v":23373.73},20991.1,18803.47,17045.61,16086.140000000001,15967.05,15967.07,15967.06,15967.06,15967.009999999998,15967.02,15967.029999999999,15967.029999999999,15967.02,15966.99,15966.99,12205.949999999999,4222.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":203.57933392205513},"     Begin Cumulative Difference",{"$f":"+$C94","v":203.57933392205513},{"$f":"+E96","v":185.27642341444621},{"$f":"+F96","v":166.9735129068373},148.67060239922839,130.36769189161947,112.06478138401054,93.761870876401616,75.458960368792688,57.15604986118376,38.853139353574832,20.550228845965908,2.2473183383569832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-18.302910507608924},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-18.302910507608924},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-18.302910507608924},-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":185.27642341444621},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":166.9735129068373},148.67060239922839,130.36769189161947,112.06478138401054,93.761870876401616,75.458960368792688,57.15604986118376,38.853139353574832,20.550228845965908,2.2473183383569832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-18.302910507608924},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-18.302910507608924},-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-18.302910507608924,-2.2473183383569832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999993},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-4.638872668153482},{"$f":"IF(F94=0,0,F97*$C99)","v":-4.638872668153482},{"$f":"IF(G94=0,0,G97*$C99)","v":-4.638872668153482},-4.638872668153482,-4.638872668153482,-4.638872668153482,-4.638872668153482,-4.638872668153482,-4.638872668153482,-4.638872668153482,-4.638872668153482,-0.5695828328565774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-7.0603477283101421},{"$f":"+F97*F98","v":-7.0603477283101412},{"$f":"+G97*G98","v":-7.0603477283101421},-7.0603477283101412,-7.0603477283101412,-7.0603477283101412,-7.0603477283101412,-7.0603477283101412,-7.0603477283101421,-7.060347728310143,-7.0603477283101439,-0.86690304902120641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":78.530728060432764},"     Begin Cumulative DFIT",{"$f":"+C101","v":78.530728060432764},{"$f":"+E102","v":71.470380332122616},{"$f":"+F102","v":64.410032603812482},57.349684875502341,50.289337147192199,43.228989418882058,36.168641690571917,29.108293962261776,22.047946233951635,14.987598505641493,7.9272507773313503,0.86690304902120641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":71.470380332122616},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":64.410032603812482},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":57.349684875502341},50.289337147192199,43.228989418882058,36.168641690571917,29.108293962261776,22.047946233951635,14.987598505641493,7.9272507773313503,0.86690304902120641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999993},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999993},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":78.530728060432764},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":71.470380332122616},{"$f":"+E105+F100","v":64.410032603812482},{"$f":"+F105+G100","v":57.349684875502341},50.289337147192199,43.228989418882058,36.168641690571917,29.108293962261776,22.047946233951635,14.987598505641493,7.9272507773313503,0.86690304902120641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":51.597182182544877},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":46.958309514391395},{"$f":"IF(F99<>0,+E106+F99,0)","v":42.319436846237913},{"$f":"IF(G99<>0,+F106+G99,0)","v":37.680564178084431},33.041691509930949,28.402818841777467,23.763946173623985,19.125073505470503,14.486200837317021,9.8473281691635393,5.2084555010100573,0.56958283285657529,-2.1094237467877974E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":26.933545877887887},{"$f":"+E109","v":24.512070817731228},{"$f":"+F109","v":22.090595757574569},19.66912069741791,17.24764563726125,14.826170577104591,12.404695516947932,9.9832204567912726,7.5617453966346133,5.1402703364779532,2.7187952763212921,0.29732021616463022,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,{"$f":"+BR109","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":2.4214750601566601},{"$f":"+F99-F100","v":2.4214750601566593},2.4214750601566601,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566601,2.421475060156661,2.4214750601566619,0.297320216164629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":26.933545877887887},"     End Excess Deferred",{"$f":"+E107-E108","v":24.512070817731228},{"$f":"+F107-F108","v":22.090595757574569},19.66912069741791,17.24764563726125,14.826170577104591,12.404695516947932,9.9832204567912726,7.5617453966346133,5.1402703364779532,2.7187952763212921,0.29732021616463022,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,{"$f":"+BR107-BR108","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":26.933545877887884},{"$f":"+E99-E100","v":2.4214750601566601},{"$f":"+F99-F100","v":2.4214750601566593},{"$f":"+G99-G100","v":2.4214750601566601},2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566601,2.421475060156661,2.4214750601566619,0.297320216164629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":10186.858975002298},"     Begin Cumulative Difference",{"$f":"+$C170","v":10186.858975002298},{"$f":"+E172","v":10606.493280951878},{"$f":"+F172","v":11026.087586901458},11445.701892851037,11158.946198800617,10165.800504750197,9172.654810699778,8179.5091166493576,7186.3634225989372,6193.2177285485168,5200.0720344980964,4206.926340447676,3213.7806463972556,2220.6349523468352,1227.4892582964148,234.34356424599457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":419.6343059495797},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":419.59430594957973},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":419.61430594957972},-286.75569405042029,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":10606.493280951878},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":11026.087586901458},11445.701892851037,11158.946198800617,10165.800504750197,9172.654810699778,8179.5091166493576,7186.3634225989372,6193.2177285485168,5200.0720344980964,4206.926340447676,3213.7806463972556,2220.6349523468352,1227.4892582964148,234.34356424599457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":419.6343059495797},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":419.59430594957973},419.61430594957972,-286.75569405042029,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-993.14569405042027,-234.34356424599457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.37119913019834883,0.37119913019834883,0.37119913019834877,0.37119913019834871,0.37119913019834877,0.37119913019834883,0.37119913019834877,0.37119913019834877,0.37119913019834883,0.37119913019834888,0.37119913019834888,0.37119913019834894,0.37119913019834888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":106.35631484292098},{"$f":"IF(F170=0,0,F173*$C175)","v":106.34617684292098},{"$f":"IF(G170=0,0,G173*$C175)","v":106.35124584292099},-72.678230657079027,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-251.71277615707902,-59.394376358147326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":106.35631484292098},{"$f":"+F173*F174","v":106.34617684292098},{"$f":"+G173*G174","v":106.35124584292099},-106.44346421093984,-368.65481779175144,-368.65481779175138,-368.65481779175133,-368.65481779175138,-368.65481779175144,-368.65481779175138,-368.65481779175138,-368.65481779175144,-368.6548177917515,-368.6548177917515,-368.65481779175155,-86.988127215694078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":3929.5808496071363},"     Begin Cumulative DFIT",{"$f":"+C177","v":3929.5808496071363},{"$f":"+E178","v":4035.9371644500575},{"$f":"+F178","v":4142.2833412929785},4248.6345871358999,4142.1911229249599,3773.5363051332083,3404.8814873414567,3036.2266695497055,2667.5718517579544,2298.9170339662028,1930.2622161744514,1561.6073983827,1192.9525805909486,824.29776279919713,455.64294500744563,86.988127215694078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":4035.9371644500575},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":4142.2833412929785},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":4248.6345871358999},4142.1911229249599,3773.5363051332083,3404.8814873414567,3036.2266695497055,2667.5718517579544,2298.9170339662028,1930.2622161744514,1561.6073983827,1192.9525805909486,824.29776279919713,455.64294500744563,86.988127215694078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38051569520136941},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37568025001124078},0.37119913019834883,0.37119913019834883,0.37119913019834877,0.37119913019834871,0.37119913019834877,0.37119913019834883,0.37119913019834877,0.37119913019834877,0.37119913019834883,0.37119913019834888,0.37119913019834888,0.37119913019834894,0.37119913019834888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.38051569520136941},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37568025001124078},{"$f":"IF(G172=0,0,+G178/G172)","v":0.37119913019834883},0.37119913019834883,0.37119913019834877,0.37119913019834871,0.37119913019834877,0.37119913019834883,0.37119913019834877,0.37119913019834877,0.37119913019834883,0.37119913019834888,0.37119913019834888,0.37119913019834894,0.37119913019834888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":3929.5808496071363},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":4035.9371644500575},{"$f":"+E181+F176","v":4142.2833412929785},{"$f":"+F181+G176","v":4248.6345871358999},4142.1911229249599,3773.5363051332083,3404.8814873414567,3036.2266695497055,2667.5718517579544,2298.9170339662028,1930.2622161744514,1561.6073983827,1192.9525805909486,824.29776279919713,455.64294500744563,86.988127215694078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":2581.8594072143328},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":2688.215722057254},{"$f":"IF(F175<>0,+E182+F175,0)","v":2794.561898900175},{"$f":"IF(G175<>0,+F182+G175,0)","v":2900.9131447430959},2828.2349140860169,2576.5221379289378,2324.8093617718587,2073.0965856147795,1821.3838094577004,1569.6710333006213,1317.9582571435421,1066.245480986463,814.53270482938399,562.81992867230497,311.10715251522595,59.394376358146928,-3.979039320256561E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":1347.7214423928035},{"$f":"+E185","v":1347.7214423928035},{"$f":"+F185","v":1347.7214423928035},1347.7214423928035,1313.9562088389428,1197.0141672042703,1080.072125569598,963.13008393492578,846.18804230025341,729.24600066558105,612.30395903090869,495.36191739623632,378.4198757615639,261.47783412689142,144.53579249221895,27.593750857546411,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR185","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,33.76523355386081,116.94204163467242,116.94204163467236,116.94204163467231,116.94204163467236,116.94204163467242,116.94204163467236,116.94204163467236,116.94204163467242,116.94204163467248,116.94204163467248,116.94204163467253,27.593750857546752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":1347.7214423928035},"     End Excess Deferred",{"$f":"+E183-E184","v":1347.7214423928035},{"$f":"+F183-F184","v":1347.7214423928035},1347.7214423928035,1313.9562088389428,1197.0141672042703,1080.072125569598,963.13008393492578,846.18804230025341,729.24600066558105,612.30395903090869,495.36191739623632,378.4198757615639,261.47783412689142,144.53579249221895,27.593750857546411,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR183-BR184","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":1347.721442392804},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},33.76523355386081,116.94204163467242,116.94204163467236,116.94204163467231,116.94204163467236,116.94204163467242,116.94204163467236,116.94204163467236,116.94204163467242,116.94204163467248,116.94204163467248,116.94204163467253,27.593750857546752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.11774913019834882},{"$f":"+H187*H173","v":-33.765233553860817},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.11774913019834887},{"$f":"+R187*R173","v":-116.94204163467249}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":3735.1410884340826},"     Begin Cumulative Difference",{"$f":"+$C208","v":3735.1410884340826},{"$f":"+E210","v":3733.6932365499761},{"$f":"+F210","v":3732.2453846658691},3730.8075327817623,3729.3696808976556,3727.9318290135488,3459.6739771294419,3153.3061252453354,2846.9382733612288,2540.5704214771222,2234.2025695930156,1927.8347177089088,1621.466865824802,1315.0990139406952,1008.7311620565883,702.36331017248153,395.99545828837478,89.627606404268022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-1.4478518841067398},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-1.4478518841067398},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-1.4378518841067489},-1.4378518841067489,-1.4378518841067489,-268.25785188410674,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":3733.6932365499761},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":3732.2453846658691},3730.8075327817623,3729.3696808976556,3727.9318290135488,3459.6739771294419,3153.3061252453354,2846.9382733612288,2540.5704214771222,2234.2025695930156,1927.8347177089088,1621.466865824802,1315.0990139406952,1008.7311620565883,702.36331017248153,395.99545828837478,89.627606404268022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-1.4478518841067398},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-1.4478518841067398},-1.4378518841067489,-1.4378518841067489,-1.4378518841067489,-268.25785188410674,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-306.36785188410676,-89.627606404268022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999993},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-0.36695806002685322},{"$f":"IF(F208=0,0,F211*$C213)","v":-0.36695806002685322},{"$f":"IF(G208=0,0,G211*$C213)","v":-0.3644235600268555},-0.3644235600268555,-0.3644235600268555,-67.98995256002685,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-77.648932060026866,-22.716116843161732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-0.5585088642941749},{"$f":"+F211*F212","v":-0.55850886429417479},{"$f":"+G211*G212","v":-0.55465136429417827},-0.55465136429417827,-0.55465136429417827,-103.48046636429416,-118.18139886429415,-118.18139886429415,-118.18139886429415,-118.18139886429415,-118.18139886429415,-118.18139886429415,-118.18139886429418,-118.18139886429418,-118.18139886429418,-118.1813988642942,-118.1813988642942,-34.573849170446394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":1440.8306748634473},"     Begin Cumulative DFIT",{"$f":"+C215","v":1440.8306748634473},{"$f":"+E216","v":1440.272165999153},{"$f":"+F216","v":1439.7136571348587},1439.1590057705646,1438.6043544062704,1438.0497030419763,1334.5692366776821,1216.3878378133879,1098.2064389490938,980.02504008479968,861.84364122050556,743.66224235621144,625.48084349191731,507.29944462762313,389.11804576332895,270.93664689903477,152.75524803474059,34.573849170446394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":1440.272165999153},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":1439.7136571348587},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":1439.1590057705646},1438.6043544062704,1438.0497030419763,1334.5692366776821,1216.3878378133879,1098.2064389490938,980.02504008479968,861.84364122050556,743.66224235621144,625.48084349191731,507.29944462762313,389.11804576332895,270.93664689903477,152.75524803474059,34.573849170446394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38574999999999993},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38574999999999993},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38574999999999993},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":1440.8306748634473},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":1440.272165999153},{"$f":"+E219+F214","v":1439.7136571348587},{"$f":"+F219+G214","v":1439.1590057705646},1438.6043544062704,1438.0497030419763,1334.5692366776821,1216.3878378133879,1098.2064389490938,980.02504008479968,861.84364122050556,743.66224235621144,625.48084349191731,507.29944462762313,389.11804576332895,270.93664689903477,152.75524803474059,34.573849170446394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":946.67150886361821},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":946.30455080359138},{"$f":"IF(F213<>0,+E220+F213,0)","v":945.93759274356455},{"$f":"IF(G213<>0,+F220+G213,0)","v":945.57316918353774},945.20874562351094,944.84432206348413,876.85436950345729,799.20543744343047,721.55650538340365,643.90757332337682,566.25864126335,488.60970920332312,410.96077714329624,333.31184508326936,255.66291302324248,178.0139809632156,100.36504890318874,22.716116843161871,1.3855583347321954E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":494.15916599982904},{"$f":"+E223","v":493.96761519556173},{"$f":"+F223","v":493.77606439129443},493.58583658702713,493.39560878275984,493.20538097849254,457.71486717422522,417.18240036995792,376.64993356569062,336.11746676142332,295.58499995715601,255.05253315288871,214.52006634862141,173.98759954435411,133.45513274008681,92.922665935819495,52.390199131552166,11.857732327284836,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,{"$f":"+BR223","v":1.7408297026122455E-13},1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0.19155080426732168},{"$f":"+F213-F214","v":0.19155080426732157},0.19022780426732278,0.19022780426732278,0.19022780426732278,35.490513804267309,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267315,40.532466804267315,40.532466804267315,40.53246680426733,40.53246680426733,11.857732327284662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":494.15916599982904},"     End Excess Deferred",{"$f":"+E221-E222","v":493.96761519556173},{"$f":"+F221-F222","v":493.77606439129443},493.58583658702713,493.39560878275984,493.20538097849254,457.71486717422522,417.18240036995792,376.64993356569062,336.11746676142332,295.58499995715601,255.05253315288871,214.52006634862141,173.98759954435411,133.45513274008681,92.922665935819495,52.390199131552166,11.857732327284836,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,{"$f":"+BR221-BR222","v":1.7408297026122455E-13},1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13,1.7408297026122455E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":494.15916599982893},{"$f":"+E213-E214","v":0.19155080426732168},{"$f":"+F213-F214","v":0.19155080426732157},{"$f":"+G213-G214","v":0.19022780426732278},0.19022780426732278,0.19022780426732278,35.490513804267309,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267315,40.532466804267315,40.532466804267315,40.53246680426733,40.53246680426733,11.857732327284662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":1196.4498995221272},"     Begin Cumulative Difference",{"$f":"+$C246","v":1196.4498995221272},{"$f":"+E248","v":1268.5513513010726},{"$f":"+F248","v":1340.662803080018},1335.8642548589632,1254.1557066379087,1172.4471584168541,1090.7386101957995,1009.0300619747449,927.32151375369017,845.61296553263549,763.9044173115808,682.19586909052612,600.48732086947143,518.77877264841675,437.07022442736212,355.36167620630749,273.65312798525287,191.94457976419824,110.2360315431436,28.527483322088955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":72.101451778945361},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":72.111451778945352},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-4.7985482210546451},-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":1268.5513513010726},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":1340.662803080018},1335.8642548589632,1254.1557066379087,1172.4471584168541,1090.7386101957995,1009.0300619747449,927.32151375369017,845.61296553263549,763.9044173115808,682.19586909052612,600.48732086947143,518.77877264841675,437.07022442736212,355.36167620630749,273.65312798525287,191.94457976419824,110.2360315431436,28.527483322088955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":72.101451778945361},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":72.111451778945352},-4.7985482210546451,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-81.708548221054642,-28.527483322088955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.3715187055261947},0.37151870552619476,0.37151870552619476,0.3715187055261947,0.3715187055261947,0.3715187055261947,0.3715187055261947,0.37151870552619476,0.37151870552619476,0.37151870552619481,0.37151870552619481,0.37151870552619487,0.37151870552619487,0.37151870552619487,0.37151870552619487,0.37151870552619481,0.37151870552619481,0.37151870552619493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":18.274112953373702},{"$f":"IF(F246=0,0,F249*$C251)","v":18.276647453373698},{"$f":"IF(G246=0,0,G249*$C251)","v":-1.2161920466262999},-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-20.709031546626299,-7.2302906479834457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":18.274112953373702},{"$f":"+F249*F250","v":18.276647453373698},{"$f":"+G249*G250","v":-1.7827504234912461},-30.356254065510885,-30.356254065510885,-30.356254065510878,-30.356254065510878,-30.356254065510878,-30.356254065510878,-30.356254065510885,-30.356254065510885,-30.356254065510889,-30.356254065510889,-30.356254065510893,-30.356254065510893,-30.356254065510893,-30.356254065510893,-30.356254065510889,-30.356254065510889,-10.598493675742603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":461.53054874066055},"     Begin Cumulative DFIT",{"$f":"+C253","v":461.53054874066055},{"$f":"+E254","v":479.80466169403428},{"$f":"+F254","v":498.08130914740798},496.29855872391676,465.94230465840587,435.58605059289499,405.22979652738411,374.87354246187323,344.51728839636235,314.16103433085146,283.80478026534058,253.4485261998297,223.09227213431882,192.73601806880794,162.37976400329705,132.02350993778617,101.66725587227528,71.311001806764381,40.954747741253492,10.598493675742603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":479.80466169403428},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":498.08130914740798},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":496.29855872391676},465.94230465840587,435.58605059289499,405.22979652738411,374.87354246187323,344.51728839636235,314.16103433085146,283.80478026534058,253.4485261998297,223.09227213431882,192.73601806880794,162.37976400329705,132.02350993778617,101.66725587227528,71.311001806764381,40.954747741253492,10.598493675742603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37823038160964401},{"$f":"IF(G246=0,0,+G253/G246)","v":0.3715187055261947},0.37151870552619476,0.37151870552619476,0.3715187055261947,0.3715187055261947,0.3715187055261947,0.3715187055261947,0.37151870552619476,0.37151870552619476,0.37151870552619481,0.37151870552619481,0.37151870552619487,0.37151870552619487,0.37151870552619487,0.37151870552619487,0.37151870552619481,0.37151870552619481,0.37151870552619493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37823038160964401},{"$f":"IF(F248=0,0,+F254/F248)","v":0.3715187055261947},{"$f":"IF(G248=0,0,+G254/G248)","v":0.37151870552619476},0.37151870552619476,0.3715187055261947,0.3715187055261947,0.3715187055261947,0.3715187055261947,0.37151870552619476,0.37151870552619476,0.37151870552619481,0.37151870552619481,0.37151870552619487,0.37151870552619487,0.37151870552619487,0.37151870552619487,0.37151870552619481,0.37151870552619481,0.37151870552619493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":461.53054874066055},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":479.80466169403428},{"$f":"+E257+F252","v":498.08130914740798},{"$f":"+F257+G252","v":496.29855872391676},465.94230465840587,435.58605059289499,405.22979652738411,374.87354246187323,344.51728839636235,314.16103433085146,283.80478026534058,253.4485261998297,223.09227213431882,192.73601806880794,162.37976400329705,132.02350993778617,101.66725587227528,71.311001806764381,40.954747741253492,10.598493675742603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":303.24022703388317},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":321.5143399872569},{"$f":"IF(F251<>0,+E258+F251,0)","v":339.7909874406306},{"$f":"IF(G251<>0,+F258+G251,0)","v":338.5747953940043},317.86576384737799,297.15673230075168,276.44770075412538,255.73866920749907,235.02963766087277,214.32060611424646,193.61157456762015,172.90254302099385,152.19351147436754,131.48447992774123,110.77544838111493,90.066416834488621,69.357385287862314,48.648353741236015,27.939322194609716,7.2302906479834164,-2.9309887850104133E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":158.29032170677738},{"$f":"+E261","v":158.29032170677738},{"$f":"+F261","v":158.29032170677738},157.72376332991243,148.07654081102785,138.42931829214328,128.7820957732587,119.13487325437413,109.48765073548955,99.840428216604977,90.193205697720387,80.545983178835797,70.898760659951208,61.251538141066618,51.604315622182028,41.957093103297439,32.309870584412849,22.662648065528256,13.015425546643666,3.3682030277590762,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,{"$f":"+BR261","v":-8.0824236192711396E-14},-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0.56655837686494626,9.6472225188845862,9.6472225188845862,9.647222518884579,9.647222518884579,9.647222518884579,9.647222518884579,9.6472225188845862,9.6472225188845862,9.6472225188845897,9.6472225188845897,9.6472225188845933,9.6472225188845933,9.6472225188845933,9.6472225188845933,9.6472225188845897,9.6472225188845897,3.368203027759157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":158.29032170677738},"     End Excess Deferred",{"$f":"+E259-E260","v":158.29032170677738},{"$f":"+F259-F260","v":158.29032170677738},157.72376332991243,148.07654081102785,138.42931829214328,128.7820957732587,119.13487325437413,109.48765073548955,99.840428216604977,90.193205697720387,80.545983178835797,70.898760659951208,61.251538141066618,51.604315622182028,41.957093103297439,32.309870584412849,22.662648065528256,13.015425546643666,3.3682030277590762,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,{"$f":"+BR259-BR260","v":-8.0824236192711396E-14},-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14,-8.0824236192711396E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":158.29032170677746},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0.56655837686494626},9.6472225188845862,9.6472225188845862,9.647222518884579,9.647222518884579,9.647222518884579,9.647222518884579,9.6472225188845862,9.6472225188845862,9.6472225188845897,9.6472225188845897,9.6472225188845933,9.6472225188845933,9.6472225188845933,9.6472225188845933,9.6472225188845897,9.6472225188845897,3.368203027759157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":26.779172246883192},"     Begin Cumulative Difference",{"$f":"+$C284","v":26.779172246883192},{"$f":"+E286","v":28.609203958898359},{"$f":"+F286","v":30.439235670913526},32.259267382928691,34.079299094943856,33.959330806959024,31.889362518974192,29.81939423098936,27.749425943004528,25.679457655019696,23.609489367034865,21.539521079050033,19.469552791065201,17.399584503080369,15.329616215095536,13.259647927110702,11.189679639125869,9.119711351141035,7.0497430631562015,4.9797747751713679,2.9098064871865348,0.83983819920170166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":1.8300317120151668},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":1.8300317120151668},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":1.820031712015167},1.820031712015167,-0.11996828798483317,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":28.609203958898359},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":30.439235670913526},32.259267382928691,34.079299094943856,33.959330806959024,31.889362518974192,29.81939423098936,27.749425943004528,25.679457655019696,23.609489367034865,21.539521079050033,19.469552791065201,17.399584503080369,15.329616215095536,13.259647927110702,11.189679639125869,9.119711351141035,7.0497430631562015,4.9797747751713679,2.9098064871865348,0.83983819920170166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":1.8300317120151668},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":1.8300317120151668},1.820031712015167,1.820031712015167,-0.11996828798483317,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-2.0699682879848331,-0.83983819920170166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.35741001626654006,0.35741001626654006,0.35741001626654001,0.35741001626654001,0.35741001626654001,0.35741001626653995,0.35741001626653995,0.3574100162665399,0.3574100162665399,0.35741001626653984,0.35741001626653984,0.35741001626653979,0.35741001626653984,0.35741001626653984,0.3574100162665399,0.3574100162665399,0.3574100162665399,0.3574100162665399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0.46382153741024401},{"$f":"IF(F284=0,0,F287*$C289)","v":0.46382153741024401},{"$f":"IF(G284=0,0,G287*$C289)","v":0.46128703741024407},0.46128703741024407,-3.0405962589755968E-2,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.52463346258975596,-0.2128569915876713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0.46382153741024401},{"$f":"+F287*F288","v":0.46382153741024401},{"$f":"+G287*G288","v":0.46128703741024407},0.46128703741024407,-4.2877867760128183E-2,-0.7398273994798813,-0.73982739947988119,-0.73982739947988119,-0.73982739947988119,-0.73982739947988108,-0.73982739947988108,-0.73982739947988096,-0.73982739947988096,-0.73982739947988085,-0.73982739947988085,-0.73982739947988074,-0.73982739947988085,-0.73982739947988085,-0.73982739947988096,-0.73982739947988096,-0.73982739947988096,-0.30016658443794175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":10.330065694235191},"     Begin Cumulative DFIT",{"$f":"+C291","v":10.330065694235191},{"$f":"+E292","v":10.793887231645435},{"$f":"+F292","v":11.257708769055679},11.718995806465923,12.180282843876167,12.13740497611604,11.397577576636158,10.657750177156277,9.9179227776763952,9.1780953781965131,8.4382679787166328,7.6984405792367516,6.9586131797568704,6.2187857802769893,5.4789583807971081,4.7391309813172269,3.9993035818373461,3.2594761823574654,2.5196487828775846,1.7798213833977037,1.0399939839178227,0.30016658443794175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":10.793887231645435},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":11.257708769055679},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":11.718995806465923},12.180282843876167,12.13740497611604,11.397577576636158,10.657750177156277,9.9179227776763952,9.1780953781965131,8.4382679787166328,7.6984405792367516,6.9586131797568704,6.2187857802769893,5.4789583807971081,4.7391309813172269,3.9993035818373461,3.2594761823574654,2.5196487828775846,1.7798213833977037,1.0399939839178227,0.30016658443794175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37728722711588059},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36984203186852943},0.36327532387383071,0.35741001626654006,0.35741001626654006,0.35741001626654001,0.35741001626654001,0.35741001626654001,0.35741001626653995,0.35741001626653995,0.3574100162665399,0.3574100162665399,0.35741001626653984,0.35741001626653984,0.35741001626653979,0.35741001626653984,0.35741001626653984,0.3574100162665399,0.3574100162665399,0.3574100162665399,0.3574100162665399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37728722711588059},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36984203186852943},{"$f":"IF(G286=0,0,+G292/G286)","v":0.36327532387383071},0.35741001626654006,0.35741001626654006,0.35741001626654001,0.35741001626654001,0.35741001626654001,0.35741001626653995,0.35741001626653995,0.3574100162665399,0.3574100162665399,0.35741001626653984,0.35741001626653984,0.35741001626653979,0.35741001626653984,0.35741001626653984,0.3574100162665399,0.3574100162665399,0.3574100162665399,0.3574100162665399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":10.330065694235191},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":10.793887231645435},{"$f":"+E295+F290","v":11.257708769055679},{"$f":"+F295+G290","v":11.718995806465923},12.180282843876167,12.13740497611604,11.397577576636158,10.657750177156277,9.9179227776763952,9.1780953781965131,8.4382679787166328,7.6984405792367516,6.9586131797568704,6.2187857802769893,5.4789583807971081,4.7391309813172269,3.9993035818373461,3.2594761823574654,2.5196487828775846,1.7798213833977037,1.0399939839178227,0.30016658443794175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":6.7871812059725452},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":7.2510027433827888},{"$f":"IF(F289<>0,+E296+F289,0)","v":7.7148242807930325},{"$f":"IF(G289<>0,+F296+G289,0)","v":8.1761113182032759},8.6373983556135201,8.6069923930237646,8.0823589304340082,7.5577254678442518,7.0330920052544954,6.508458542664739,5.9838250800749826,5.4591916174852262,4.9345581548954698,4.4099246923057134,3.8852912297159574,3.3606577671262015,2.8360243045364455,2.3113908419466895,1.7867573793569336,1.2621239167671776,0.73749045417742165,0.21285699158766569,-5.6066262743570405E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":3.5428844882626462},{"$f":"+E299","v":3.5428844882626462},{"$f":"+F299","v":3.5428844882626462},3.5428844882626462,3.5428844882626462,3.5304125830922741,3.3152186462021489,3.1000247093120237,2.8848307724218984,2.6696368355317732,2.454442898641648,2.2392489617515228,2.024055024861398,1.808861087971273,1.593667151081148,1.3784732141910232,1.1632792773008984,0.94808534041077352,0.73289140352064863,0.51769746663052363,0.30250352974039862,8.7309592850273621E-2,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,{"$f":"+BR299","v":3.1641356201816961E-15},3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,1.2471905170372215E-2,0.21519393689012534,0.21519393689012523,0.21519393689012523,0.21519393689012523,0.21519393689012511,0.21519393689012511,0.215193936890125,0.215193936890125,0.21519393689012489,0.21519393689012489,0.21519393689012478,0.21519393689012489,0.21519393689012489,0.215193936890125,0.215193936890125,0.215193936890125,8.7309592850270457E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":3.5428844882626462},"     End Excess Deferred",{"$f":"+E297-E298","v":3.5428844882626462},{"$f":"+F297-F298","v":3.5428844882626462},3.5428844882626462,3.5428844882626462,3.5304125830922741,3.3152186462021489,3.1000247093120237,2.8848307724218984,2.6696368355317732,2.454442898641648,2.2392489617515228,2.024055024861398,1.808861087971273,1.593667151081148,1.3784732141910232,1.1632792773008984,0.94808534041077352,0.73289140352064863,0.51769746663052363,0.30250352974039862,8.7309592850273621E-2,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,{"$f":"+BR297-BR298","v":3.1641356201816961E-15},3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15,3.1641356201816961E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":3.5428844882626427},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,1.2471905170372215E-2,0.21519393689012534,0.21519393689012523,0.21519393689012523,0.21519393689012523,0.21519393689012511,0.21519393689012511,0.215193936890125,0.215193936890125,0.21519393689012489,0.21519393689012489,0.21519393689012478,0.21519393689012489,0.21519393689012489,0.215193936890125,0.215193936890125,0.215193936890125,8.7309592850270457E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":4426.031255417698},"     Begin Cumulative Difference",{"$f":"+$C303","v":4426.031255417698},{"$f":"+E305","v":4410.9830530112913},{"$f":"+F305","v":4395.9648506048843},4380.9366481984771,4365.8884457920703,4350.8902433856638,4215.132040979257,3958.6438385728502,3702.1556361664434,3445.6674337600366,3189.1792313536298,2932.691028947223,2676.2028265408162,2419.7146241344094,2163.2264217280026,1906.7382193215958,1650.250016915189,1393.7618145087822,1137.2736121023754,880.78540969596861,624.29720728956181,367.80900488315501,111.32080247674821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-15.048202406406801},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-15.0182024064068},-15.028202406406791,-15.048202406406801,-14.99820240640679,-135.75820240640678,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":4410.9830530112913},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":4395.9648506048843},4380.9366481984771,4365.8884457920703,4350.8902433856638,4215.132040979257,3958.6438385728502,3702.1556361664434,3445.6674337600366,3189.1792313536298,2932.691028947223,2676.2028265408162,2419.7146241344094,2163.2264217280026,1906.7382193215958,1650.250016915189,1393.7618145087822,1137.2736121023754,880.78540969596861,624.29720728956181,367.80900488315501,111.32080247674821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-15.048202406406801},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-15.0182024064068},-15.028202406406791,-15.048202406406801,-14.99820240640679,-135.75820240640678,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-256.4882024064068,-111.32080247674821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999998},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38575000000000004},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-3.8139668999038041},{"$f":"IF(F303=0,0,F306*$C308)","v":-3.8063633999038036},{"$f":"IF(G303=0,0,G306*$C308)","v":-3.8088978999038012},-3.8139668999038041,-3.8012943999038011,-34.407916399903797,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-65.006934899903811,-28.214257387731834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-5.8048440782714232},{"$f":"+F306*F307","v":-5.7932715782714235},{"$f":"+G306*G307","v":-5.7971290782714204},-5.8048440782714241,-5.7855565782714207,-52.368726578271428,-98.940324078271445,-98.940324078271431,-98.940324078271431,-98.940324078271431,-98.940324078271431,-98.940324078271416,-98.940324078271416,-98.940324078271416,-98.940324078271416,-98.940324078271431,-98.940324078271445,-98.940324078271431,-98.940324078271431,-98.940324078271431,-98.940324078271431,-98.940324078271431,-42.94199955540563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":1707.341556777377},"     Begin Cumulative DFIT",{"$f":"+C310","v":1707.341556777377},{"$f":"+E311","v":1701.5367126991057},{"$f":"+F311","v":1695.7434411208342},1689.9463120425628,1684.1414679642915,1678.3559113860201,1625.9871848077487,1527.0468607294772,1428.1065366512057,1329.1662125729342,1230.2258884946627,1131.2855644163913,1032.3452403381198,933.40491625984839,834.46459218157702,735.52426810330564,636.58394402503427,537.64361994676278,438.70329586849135,339.76297179021992,240.82264771194849,141.88232363367706,42.94199955540563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":1701.5367126991057},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":1695.7434411208342},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":1689.9463120425628},1684.1414679642915,1678.3559113860201,1625.9871848077487,1527.0468607294772,1428.1065366512057,1329.1662125729342,1230.2258884946627,1131.2855644163913,1032.3452403381198,933.40491625984839,834.46459218157702,735.52426810330564,636.58394402503427,537.64361994676278,438.70329586849135,339.76297179021992,240.82264771194849,141.88232363367706,42.94199955540563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38575000000000004},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38575000000000004},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38575000000000004},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":1707.341556777377},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":1701.5367126991057},{"$f":"+E314+F309","v":1695.7434411208342},{"$f":"+F314+G309","v":1689.9463120425628},1684.1414679642915,1678.3559113860201,1625.9871848077487,1527.0468607294772,1428.1065366512057,1329.1662125729342,1230.2258884946627,1131.2855644163913,1032.3452403381198,933.40491625984839,834.46459218157702,735.52426810330564,636.58394402503427,537.64361994676278,438.70329586849135,339.76297179021992,240.82264771194849,141.88232363367706,42.94199955540563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":1121.7776216856157},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":1117.9636547857119},{"$f":"IF(F308<>0,+E315+F308,0)","v":1114.1572913858081},{"$f":"IF(G308<>0,+F315+G308,0)","v":1110.3483934859044},1106.5344265860006,1102.7331321860968,1068.325215786193,1003.3182808862891,938.31134598638528,873.30441108648142,808.29747618657757,743.29054128667372,678.28360638676986,613.27667148686601,548.26973658696215,483.26280168705836,418.25586678715456,353.24893188725076,288.24199698734697,223.23506208744317,158.22812718753937,93.22119228763556,28.214257387731749,-8.5265128291212022E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":585.56393509176132},{"$f":"+E318","v":583.57305791339365},{"$f":"+F318","v":581.58614973502608},579.59791855665844,577.60704137829077,575.62277919992312,557.66196902155548,523.72857984318784,489.79519066482021,455.86180148645258,421.92841230808494,387.99502312971731,354.06163395134968,320.12824477298204,286.19485559461441,252.2614664162468,218.3280772378792,184.39468805951157,150.46129888114393,116.52790970277631,82.594520524408694,48.661131346041074,14.727742167673455,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR318","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":1.9908771783676191},{"$f":"+F308-F309","v":1.9869081783676199},1.9882311783676192,1.99087717836762,1.9842621783676195,17.96081017836763,33.933389178367634,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367605,33.933389178367605,33.933389178367605,33.933389178367605,33.933389178367619,33.933389178367634,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,14.727742167673796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":585.56393509176132},"     End Excess Deferred",{"$f":"+E316-E317","v":583.57305791339365},{"$f":"+F316-F317","v":581.58614973502608},579.59791855665844,577.60704137829077,575.62277919992312,557.66196902155548,523.72857984318784,489.79519066482021,455.86180148645258,421.92841230808494,387.99502312971731,354.06163395134968,320.12824477298204,286.19485559461441,252.2614664162468,218.3280772378792,184.39468805951157,150.46129888114393,116.52790970277631,82.594520524408694,48.661131346041074,14.727742167673455,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR316-BR317","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":585.56393509176155},{"$f":"+E308-E309","v":1.9908771783676191},{"$f":"+F308-F309","v":1.9869081783676199},{"$f":"+G308-G309","v":1.9882311783676192},1.99087717836762,1.9842621783676195,17.96081017836763,33.933389178367634,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367605,33.933389178367605,33.933389178367605,33.933389178367605,33.933389178367619,33.933389178367634,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,14.727742167673796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":183.29218707961533},"     Begin Cumulative Difference",{"$f":"+$C322","v":183.29218707961533},{"$f":"+E324","v":182.68280354854127},{"$f":"+F324","v":182.06342001746719},181.45403648639314,180.83465295531906,180.20526942424499,179.59588589317093,173.99650236209686,163.4271188310228,152.85773529994873,142.28835176887466,131.7189682378006,121.14958470672653,110.58020117565246,100.0108176445784,89.441434113504329,78.872050582430262,68.302667051356195,57.733283520282122,47.163899989208048,36.594516458133974,26.0251329270599,15.455749395985828,4.8863658649117561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-0.60938353107407117},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-0.61938353107407274},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-0.60938353107407117},-0.61938353107407274,-0.62938353107407075,-0.60938353107407117,-5.5993835310740714,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":182.68280354854127},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":182.06342001746719},181.45403648639314,180.83465295531906,180.20526942424499,179.59588589317093,173.99650236209686,163.4271188310228,152.85773529994873,142.28835176887466,131.7189682378006,121.14958470672653,110.58020117565246,100.0108176445784,89.441434113504329,78.872050582430262,68.302667051356195,57.733283520282122,47.163899989208048,36.594516458133974,26.0251329270599,15.455749395985828,4.8863658649117561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-0.60938353107407117},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-0.61938353107407274},-0.60938353107407117,-0.61938353107407274,-0.62938353107407075,-0.60938353107407117,-5.5993835310740714,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-10.569383531074072,-4.8863658649117561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38574999999999998},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38574999999999993},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-0.15444825595072334},{"$f":"IF(F322=0,0,F325*$C327)","v":-0.15698275595072375},{"$f":"IF(G322=0,0,G325*$C327)","v":-0.15444825595072334},-0.15698275595072375,-0.15951725595072325,-0.15444825595072334,-1.4191637559507235,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-2.6788102559507236,-1.2384494284618845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-0.23506969711182293},{"$f":"+F325*F326","v":-0.2389271971118235},{"$f":"+G325*G326","v":-0.23506969711182291},-0.2389271971118235,-0.24278469711182274,-0.23506969711182293,-2.1599621971118226,-4.0771396971118223,-4.0771396971118223,-4.0771396971118223,-4.0771396971118214,-4.0771396971118206,-4.0771396971118206,-4.0771396971118206,-4.0771396971118214,-4.0771396971118214,-4.0771396971118206,-4.0771396971118206,-4.0771396971118206,-4.0771396971118206,-4.0771396971118206,-4.0771396971118206,-4.0771396971118206,-1.8849156323897083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":70.704961165961606},"     Begin Cumulative DFIT",{"$f":"+C329","v":70.704961165961606},{"$f":"+E330","v":70.469891468849781},{"$f":"+F330","v":70.23096427173796},69.995894574626135,69.756967377514314,69.514182680402499,69.279112983290673,67.119150786178849,63.042011089067024,58.964871391955199,54.887731694843374,50.810591997731549,46.733452300619732,42.656312603507914,38.579172906396096,34.502033209284278,30.424893512172456,26.347753815060635,22.270614117948814,18.193474420836992,14.116334723725171,10.039195026613349,5.9620553295015286,1.8849156323897081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":70.469891468849781},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":70.23096427173796},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":69.995894574626135},69.756967377514314,69.514182680402499,69.279112983290673,67.119150786178849,63.042011089067024,58.964871391955199,54.887731694843374,50.810591997731549,46.733452300619732,42.656312603507914,38.579172906396096,34.502033209284278,30.424893512172456,26.347753815060635,22.270614117948814,18.193474420836992,14.116334723725171,10.039195026613349,5.9620553295015286,1.8849156323897081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38574999999999993},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999993},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999993},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":70.704961165961606},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":70.469891468849781},{"$f":"+E333+F328","v":70.23096427173796},{"$f":"+F333+G328","v":69.995894574626135},69.756967377514314,69.514182680402499,69.279112983290673,67.119150786178849,63.042011089067024,58.964871391955199,54.887731694843374,50.810591997731549,46.733452300619732,42.656312603507914,38.579172906396096,34.502033209284278,30.424893512172456,26.347753815060635,22.270614117948814,18.193474420836992,14.116334723725171,10.039195026613349,5.9620553295015286,1.8849156323897081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":46.455404815328507},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":46.300956559377781},{"$f":"IF(F327<>0,+E334+F327,0)","v":46.143973803427059},{"$f":"IF(G327<>0,+F334+G327,0)","v":45.989525547476333},45.832542791525611,45.673025535574887,45.518577279624161,44.099413523673434,41.420603267722711,38.741793011771989,36.062982755821267,33.384172499870544,30.705362243919822,28.0265519879691,25.347741732018378,22.668931476067655,19.990121220116933,17.311310964166211,14.632500708215487,11.953690452264762,9.2748801963140384,6.5960699403633143,3.9172596844125906,1.238449428461867,-1.7541523789077473E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":24.2495563506331},{"$f":"+E337","v":24.168934909472},{"$f":"+F337","v":24.086990468310901},24.006369027149802,23.924424585988703,23.841157144827605,23.760535703666505,23.019737262505405,21.621407821344306,20.223078380183207,18.824748939022108,17.426419497861009,16.028090056699913,14.629760615538816,13.231431174377718,11.833101733216621,10.434772292055523,9.0364428508944261,7.6381134097333288,6.2397839685722314,4.841454527411134,3.4431250862500371,2.0447956450889402,0.64646620392784326,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,{"$f":"+BR337","v":1.9539925233402755E-14},1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":8.0621441161099594E-2},{"$f":"+F327-F328","v":8.1944441161099751E-2},8.0621441161099566E-2,8.1944441161099751E-2,8.3267441161099492E-2,8.0621441161099594E-2,0.74079844116109905,1.3983294411610987,1.3983294411610987,1.3983294411610987,1.3983294411610978,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610978,1.3983294411610978,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,0.64646620392782372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":24.2495563506331},"     End Excess Deferred",{"$f":"+E335-E336","v":24.168934909472},{"$f":"+F335-F336","v":24.086990468310901},24.006369027149802,23.924424585988703,23.841157144827605,23.760535703666505,23.019737262505405,21.621407821344306,20.223078380183207,18.824748939022108,17.426419497861009,16.028090056699913,14.629760615538816,13.231431174377718,11.833101733216621,10.434772292055523,9.0364428508944261,7.6381134097333288,6.2397839685722314,4.841454527411134,3.4431250862500371,2.0447956450889402,0.64646620392784326,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,{"$f":"+BR335-BR336","v":1.9539925233402755E-14},1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14,1.9539925233402755E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":24.249556350633071},{"$f":"+E327-E328","v":8.0621441161099594E-2},{"$f":"+F327-F328","v":8.1944441161099751E-2},{"$f":"+G327-G328","v":8.0621441161099566E-2},8.1944441161099751E-2,8.3267441161099492E-2,8.0621441161099594E-2,0.74079844116109905,1.3983294411610987,1.3983294411610987,1.3983294411610987,1.3983294411610978,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610978,1.3983294411610978,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,0.64646620392782372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":2515.8945277027583},"     Begin Cumulative Difference",{"$f":"+$C360","v":2515.8945277027583},{"$f":"+E362","v":2417.3050744616285},{"$f":"+F362","v":2318.7156212204986},2220.1261679793688,2121.536714738239,2022.9472614971091,1924.3578082559793,1825.7683550148495,1727.1789017737196,1628.5894485325898,1529.99999529146,1431.4105420503302,1332.8210888092003,1234.2316355680705,1135.6421823269407,1037.0527290858108,938.46327584468111,839.87382260355139,741.28436936242167,642.69491612129195,544.10546288016224,445.51600963903246,346.92655639790269,248.33710315677291,149.74764991564314,51.158196674513377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-98.58945324112976},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-98.58945324112976},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-98.58945324112976},-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":2417.3050744616285},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":2318.7156212204986},2220.1261679793688,2121.536714738239,2022.9472614971091,1924.3578082559793,1825.7683550148495,1727.1789017737196,1628.5894485325898,1529.99999529146,1431.4105420503302,1332.8210888092003,1234.2316355680705,1135.6421823269407,1037.0527290858108,938.46327584468111,839.87382260355139,741.28436936242167,642.69491612129195,544.10546288016224,445.51600963903246,346.92655639790269,248.33710315677291,149.74764991564314,51.158196674513377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-98.58945324112976},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-98.58945324112976},-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-98.58945324112976,-51.158196674513377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-24.98749692396434},{"$f":"IF(F360=0,0,F363*$C365)","v":-24.98749692396434},{"$f":"IF(G360=0,0,G363*$C365)","v":-24.98749692396434},-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-24.98749692396434,-12.966044947155416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-38.030881587765805},{"$f":"+F363*F364","v":-38.030881587765805},{"$f":"+G363*G364","v":-38.030881587765805},-38.030881587765805,-38.030881587765798,-38.030881587765805,-38.030881587765812,-38.030881587765812,-38.030881587765805,-38.030881587765805,-38.030881587765805,-38.030881587765798,-38.030881587765805,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765812,-38.030881587765819,-19.734274367193542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":970.50631406133891},"     Begin Cumulative DFIT",{"$f":"+C367","v":970.50631406133891},{"$f":"+E368","v":932.47543247357316},{"$f":"+F368","v":894.4445508858073},856.41366929804144,818.38278771027558,780.35190612250983,742.32102453474408,704.29014294697822,666.25926135921236,628.2283797714465,590.19749818368064,552.16661659591477,514.13573500814903,476.10485342038322,438.07397183261742,400.04309024485161,362.01220865708581,323.98132706932,285.9504454815542,247.91956389378839,209.88868230602259,171.85780071825678,133.82691913049098,95.796037542725173,57.765155954959361,19.734274367193542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":932.47543247357316},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":894.4445508858073},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":856.41366929804144},818.38278771027558,780.35190612250983,742.32102453474408,704.29014294697822,666.25926135921236,628.2283797714465,590.19749818368064,552.16661659591477,514.13573500814903,476.10485342038322,438.07397183261742,400.04309024485161,362.01220865708581,323.98132706932,285.9504454815542,247.91956389378839,209.88868230602259,171.85780071825678,133.82691913049098,95.796037542725173,57.765155954959361,19.734274367193542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":970.50631406133891},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":932.47543247357316},{"$f":"+E371+F366","v":894.4445508858073},{"$f":"+F371+G366","v":856.41366929804144},818.38278771027558,780.35190612250983,742.32102453474408,704.29014294697822,666.25926135921236,628.2283797714465,590.19749818368064,552.16661659591477,514.13573500814903,476.10485342038322,438.07397183261742,400.04309024485161,362.01220865708581,323.98132706932,285.9504454815542,247.91956389378839,209.88868230602259,171.85780071825678,133.82691913049098,95.796037542725173,57.765155954959361,19.734274367193542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":637.65346804626415},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":612.66597112229977},{"$f":"IF(F365<>0,+E372+F365,0)","v":587.67847419833538},{"$f":"IF(G365<>0,+F372+G365,0)","v":562.69097727437099},537.70348035040661,512.71598342644222,487.72848650247789,462.74098957851356,437.75349265454923,412.7659957305849,387.77849880662058,362.79100188265625,337.80350495869192,312.81600803472759,287.82851111076326,262.84101418679893,237.8535172628346,212.86602033887027,187.87852341490594,162.89102649094161,137.90352956697728,112.91603264301294,87.928535719048597,62.941038795084253,37.95354187111991,12.96604494715557,1.5454304502782179E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":332.85284601507476},{"$f":"+E375","v":319.80946135127328},{"$f":"+F375","v":306.76607668747181},293.72269202367033,280.67930735986886,267.63592269606738,254.59253803226591,241.54915336846443,228.50576870466296,215.46238404086148,202.41899937706,189.37561471325853,176.33223004945708,163.28884538565561,150.24546072185413,137.20207605805265,124.15869139425118,111.1153067304497,98.071922066648227,85.028537402846752,71.985152739045276,58.9417680752438,45.898383411442325,32.854998747640849,19.811614083839377,6.7682294200378976,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,{"$f":"+BR375","v":-2.2915003228263231E-13},-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":13.043384663801465},{"$f":"+F365-F366","v":13.043384663801465},13.043384663801465,13.043384663801465,13.043384663801458,13.043384663801465,13.043384663801472,13.043384663801472,13.043384663801465,13.043384663801465,13.043384663801465,13.043384663801458,13.043384663801465,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801479,6.7682294200381268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":332.85284601507476},"     End Excess Deferred",{"$f":"+E373-E374","v":319.80946135127328},{"$f":"+F373-F374","v":306.76607668747181},293.72269202367033,280.67930735986886,267.63592269606738,254.59253803226591,241.54915336846443,228.50576870466296,215.46238404086148,202.41899937706,189.37561471325853,176.33223004945708,163.28884538565561,150.24546072185413,137.20207605805265,124.15869139425118,111.1153067304497,98.071922066648227,85.028537402846752,71.985152739045276,58.9417680752438,45.898383411442325,32.854998747640849,19.811614083839377,6.7682294200378976,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,{"$f":"+BR373-BR374","v":-2.2915003228263231E-13},-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13,-2.2915003228263231E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":332.85284601507493},{"$f":"+E365-E366","v":13.043384663801465},{"$f":"+F365-F366","v":13.043384663801465},{"$f":"+G365-G366","v":13.043384663801465},13.043384663801465,13.043384663801458,13.043384663801465,13.043384663801472,13.043384663801472,13.043384663801465,13.043384663801465,13.043384663801465,13.043384663801458,13.043384663801465,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801479,6.7682294200381268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":174147.21158106872},"     Begin Cumulative Difference",{"$f":"+$C455","v":174147.21158106872},{"$f":"+E457","v":174829.55471913607},{"$f":"+F457","v":174667.55785720341},173724.54099527074,172059.06413333808,169725.30727140541,166773.43040947276,163719.89354754009,160666.35668560743,157612.83982367476,154559.31296174211,151505.79609980943,148452.22923787677,145398.69237594411,142345.14551401144,139291.60865207878,136238.05179014613,133184.46492821345,130130.93806628078,123316.32120434812,112740.64434241546,102164.9674804828,91589.290618550134,81013.613756617473,70437.936894684812,59862.26003275215,49286.583170819489,38710.906308886828,28135.229446954163,17559.552585021498,6983.8757230888332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":682.34313806733553},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-161.99686193266461},-943.01686193266505,-1665.4768619326642,-2333.7568619326648,-2951.8768619326647,-3053.5368619326646,-3053.5368619326646,-3053.5168619326651,-3053.5268619326653,-3053.5168619326651,-3053.5668619326652,-3053.5368619326646,-3053.5468619326648,-3053.5368619326646,-3053.556861932665,-3053.5868619326648,-3053.5268619326653,-6814.6168619326654,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":174829.55471913607},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":174667.55785720341},173724.54099527074,172059.06413333808,169725.30727140541,166773.43040947276,163719.89354754009,160666.35668560743,157612.83982367476,154559.31296174211,151505.79609980943,148452.22923787677,145398.69237594411,142345.14551401144,139291.60865207878,136238.05179014613,133184.46492821345,130130.93806628078,123316.32120434812,112740.64434241546,102164.9674804828,91589.290618550134,81013.613756617473,70437.936894684812,59862.26003275215,49286.583170819489,38710.906308886828,28135.229446954163,17559.552585021498,6983.8757230888332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":682.34313806733553},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-161.99686193266461},-943.01686193266505,-1665.4768619326642,-2333.7568619326648,-2951.8768619326647,-3053.5368619326646,-3053.5368619326646,-3053.5168619326651,-3053.5268619326653,-3053.5168619326651,-3053.5668619326652,-3053.5368619326646,-3053.5468619326648,-3053.5368619326646,-3053.556861932665,-3053.5868619326648,-3053.5268619326653,-6814.6168619326654,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-10575.676861932665,-6983.8757230888332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38523364567243024},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38523364567243024},0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243013,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243007,0.38523364567243007,0.38523364567243007,0.38523364567243013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":172.93986834316618},{"$f":"IF(F455=0,0,F458*$C460)","v":-41.058104656833848},{"$f":"IF(G455=0,0,G458*$C460)","v":-239.00762365683397},-422.11511065683374,-591.4906766568339,-748.15319065683389,-773.91891765683386,-773.91891765683386,-773.91384865683403,-773.91638315683406,-773.91384865683403,-773.92652115683404,-773.91891765683386,-773.92145215683388,-773.91891765683386,-773.92398665683402,-773.93159015683386,-773.91638315683406,-1727.1646436568342,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-2680.4053006568338,-1770.0633020168648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":172.93986834316618},{"$f":"+F458*F459","v":-62.406641709813719},{"$f":"+G458*G459","v":-363.28182365289535},-641.59772330539897,-899.0416640353709,-1137.1622850984133,-1176.3251375174727,-1176.3251375174727,-1176.3174328445593,-1176.3212851810163,-1176.3174328445591,-1176.3366945268428,-1176.3251375174725,-1176.3289898539292,-1176.3251375174725,-1176.3328421903861,-1176.344399199756,-1176.321285181016,-2625.2196975831366,-4074.1065529758866,-4074.1065529758866,-4074.1065529758857,-4074.1065529758857,-4074.1065529758857,-4074.1065529758857,-4074.1065529758857,-4074.1065529758857,-4074.1065529758853,-4074.1065529758853,-4074.1065529758853,-2690.4239057286904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":67177.286867397255},"     Begin Cumulative DFIT",{"$f":"+C462","v":67177.286867397255},{"$f":"+E463","v":67350.22673574042},{"$f":"+F463","v":67287.820094030612},66924.538270377714,66282.940547072314,65383.898883036942,64246.736597938529,63070.411460421055,61894.086322903582,60717.768890059022,59541.447604878005,58365.130172033445,57188.793477506602,56012.468339989129,54836.139350135199,53659.814212617726,52483.48137042734,51307.136971227585,50130.815686046568,47505.595988463429,43431.489435487543,39357.382882511658,35283.276329535773,31209.169776559887,27135.063223584002,23060.956670608117,18986.850117632232,14912.743564656346,10838.637011680461,6764.5304587045757,2690.4239057286904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":67350.22673574042},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":67287.820094030612},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":66924.538270377714},66282.940547072314,65383.898883036942,64246.736597938529,63070.411460421055,61894.086322903582,60717.768890059022,59541.447604878005,58365.130172033445,57188.793477506602,56012.468339989129,54836.139350135199,53659.814212617726,52483.48137042734,51307.136971227585,50130.815686046568,47505.595988463429,43431.489435487543,39357.382882511658,35283.276329535773,31209.169776559887,27135.063223584002,23060.956670608117,18986.850117632232,14912.743564656346,10838.637011680461,6764.5304587045757,2690.4239057286904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38523364567243024},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38523364567243024},0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243013,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243007,0.38523364567243007,0.38523364567243007,0.38523364567243013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38523364567243024},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38523364567243024},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38523364567243024},0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243024,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243013,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243018,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243013,0.38523364567243007,0.38523364567243007,0.38523364567243007,0.38523364567243013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":67177.286867397255},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":67350.22673574042},{"$f":"+E466+F461","v":67287.820094030612},{"$f":"+F466+G461","v":66924.538270377714},66282.940547072314,65383.898883036942,64246.736597938529,63070.411460421055,61894.086322903582,60717.768890059022,59541.447604878005,58365.130172033445,57188.793477506602,56012.468339989129,54836.139350135199,53659.814212617726,52483.48137042734,51307.136971227585,50130.815686046568,47505.595988463429,43431.489435487543,39357.382882511658,35283.276329535773,31209.169776559887,27135.063223584002,23060.956670608117,18986.850117632232,14912.743564656346,10838.637011680461,6764.5304587045757,2690.4239057286904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":44137.610775221867},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":44310.550643565031},{"$f":"IF(F460<>0,+E467+F460,0)","v":44269.492538908198},{"$f":"IF(G460<>0,+F467+G460,0)","v":44030.484915251363},43608.369804594528,43016.879127937696,42268.725937280862,41494.80701962403,40720.888101967197,39946.974253310364,39173.057870153527,38399.144021496693,37625.217500339859,36851.298582683026,36077.377130526191,35303.458212869358,34529.534226212527,33755.602636055693,32981.686252898857,31254.521609242023,28574.116308585188,25893.711007928352,23213.305707271516,20532.900406614681,17852.495105957845,15172.089805301011,12491.684504644178,9811.2792039873439,7130.8739033305101,4450.4686026736763,1770.0633020168425,-2.2282620193436742E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":23039.676092175388},{"$f":"+E470","v":23039.676092175388},{"$f":"+F470","v":23018.327555122407},22894.053355126347,22674.570742477783,22367.019755099245,21978.010660657666,21575.604440797026,21173.198220936385,20770.794636748658,20368.389734724475,19965.986150536748,19563.57597716674,19161.169757306103,18758.762219609009,18356.355999748372,17953.947144214821,17551.534335171898,17149.129433147715,16251.074379221413,14857.373126902359,13463.671874583306,12069.970622264254,10676.269369945203,9282.5681176261514,7888.8668653070999,6495.1656129880485,5101.464360668997,3707.7631083499455,2314.061856030894,920.36060371184249,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,{"$f":"+BR470","v":1.6825651982799172E-11},1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":21.348537052979871},124.27419999606138,219.48261264856524,307.550987378537,389.00909444157946,402.40621986063888,402.40621986063888,402.4035841877253,402.40490202418221,402.40358418772507,402.41017337000881,402.40621986063866,402.40753769709534,402.40621986063866,402.40885553355213,402.41280904292216,402.40490202418198,898.05505392630243,1393.7012523190529,1393.7012523190529,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190515,1393.7012523190515,1393.7012523190515,920.36060371182566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":23039.676092175388},"     End Excess Deferred",{"$f":"+E468-E469","v":23039.676092175388},{"$f":"+F468-F469","v":23018.327555122407},22894.053355126347,22674.570742477783,22367.019755099245,21978.010660657666,21575.604440797026,21173.198220936385,20770.794636748658,20368.389734724475,19965.986150536748,19563.57597716674,19161.169757306103,18758.762219609009,18356.355999748372,17953.947144214821,17551.534335171898,17149.129433147715,16251.074379221413,14857.373126902359,13463.671874583306,12069.970622264254,10676.269369945203,9282.5681176261514,7888.8668653070999,6495.1656129880485,5101.464360668997,3707.7631083499455,2314.061856030894,920.36060371184249,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,{"$f":"+BR468-BR469","v":1.6825651982799172E-11},1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11,1.6825651982799172E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":23039.67609217537},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":21.348537052979871},{"$f":"+G460-G461","v":124.27419999606138},219.48261264856524,307.550987378537,389.00909444157946,402.40621986063888,402.40621986063888,402.4035841877253,402.40490202418221,402.40358418772507,402.41017337000881,402.40621986063866,402.40753769709534,402.40621986063866,402.40885553355213,402.41280904292216,402.40490202418198,898.05505392630243,1393.7012523190529,1393.7012523190529,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190515,1393.7012523190515,1393.7012523190515,920.36060371182566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":146388.29197960382},"     Begin Cumulative Difference",{"$f":"+$C474","v":146388.29197960382},{"$f":"+E476","v":149683.38060726627},{"$f":"+F476","v":151953.65923492872},153276.02786259117,153721.53649025364,153355.98511791608,152240.20374557853,150430.44237324098,148506.56100090343,146582.67962856588,144658.79825622833,142734.90688389077,140811.01551155321,138887.10413921566,136963.2127668781,135039.31139454056,133115.420022203,131191.52864986545,129267.5772775279,127343.67590519035,121197.33453285281,110828.54316051526,100459.7517881777,90090.960415840149,79722.169043502596,69353.377671165043,58984.586298827497,48615.794926489951,38247.003554152405,27878.212181814859,17509.420809477313,7140.6294371397653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":3295.0886276624515},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":2270.278627662452},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":1322.3686276624521},445.50862766245154,-365.55137233754795,-1115.7813723375475,-1809.7613723375471,-1923.8813723375479,-1923.8813723375479,-1923.8813723375479,-1923.8913723375481,-1923.8913723375481,-1923.9113723375485,-1923.8913723375481,-1923.9013723375483,-1923.8913723375481,-1923.8913723375481,-1923.9513723375476,-1923.9013723375483,-6146.3413723375479,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":149683.38060726627},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":151953.65923492872},153276.02786259117,153721.53649025364,153355.98511791608,152240.20374557853,150430.44237324098,148506.56100090343,146582.67962856588,144658.79825622833,142734.90688389077,140811.01551155321,138887.10413921566,136963.2127668781,135039.31139454056,133115.420022203,131191.52864986545,129267.5772775279,127343.67590519035,121197.33453285281,110828.54316051526,100459.7517881777,90090.960415840149,79722.169043502596,69353.377671165043,58984.586298827497,48615.794926489951,38247.003554152405,27878.212181814859,17509.420809477313,7140.6294371397653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":3295.0886276624515},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":2270.278627662452},1322.3686276624521,445.50862766245154,-365.55137233754795,-1115.7813723375475,-1809.7613723375471,-1923.8813723375479,-1923.8813723375479,-1923.8813723375479,-1923.8913723375481,-1923.8913723375481,-1923.9113723375485,-1923.8913723375481,-1923.9013723375483,-1923.8913723375481,-1923.8913723375481,-1923.9513723375476,-1923.9013723375483,-6146.3413723375479,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-10368.791372337548,-7140.6294371397653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013455,0.37943866412013455,0.37943866412013461,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013455,0.37943866412013455,0.37943866412013461,0.37943866412013461,0.37943866412013466,0.37943866412013461,0.37943866412013461,0.37943866412013449,0.37943866412013449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":835.14021268104841},{"$f":"IF(F474=0,0,F477*$C479)","v":575.40211818104842},{"$f":"IF(G474=0,0,G477*$C479)","v":335.15432868104853},112.91416168104834,-92.648995318951535,-282.79478881895142,-458.6840198189513,-487.60773381895154,-487.60773381895154,-487.60773381895154,-487.61026831895157,-487.61026831895157,-487.61533731895167,-487.61026831895157,-487.61280281895165,-487.61026831895157,-487.61026831895157,-487.62547531895143,-487.61280281895165,-1557.7902208189516,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-2627.9701733189518,-1809.7925308430736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":835.14021268104841},{"$f":"+F477*F478","v":575.40211818104842},{"$f":"+G477*G478","v":335.15432868104853},112.91416168104834,-138.70432438704111,-423.37059336988955,-686.69343749598033,-729.9949778453705,-729.9949778453705,-729.9949778453705,-729.99877223201167,-729.99877223201167,-730.00636100529425,-729.99877223201167,-730.00256661865296,-729.99877223201167,-729.99877223201167,-730.02153855185861,-730.00256661865285,-2332.1595595460735,-3934.320346860135,-3934.320346860135,-3934.320346860135,-3934.3203468601359,-3934.3203468601359,-3934.3203468601364,-3934.3203468601364,-3934.3203468601369,-3934.3203468601364,-3934.3203468601364,-3934.320346860135,-2709.4308946052206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":56469.283631132173},"     Begin Cumulative DFIT",{"$f":"+C481","v":56469.283631132173},{"$f":"+E482","v":57304.423843813223},{"$f":"+F482","v":57879.825961994269},58214.980290675318,58327.894452356362,58189.190127969319,57765.819534599432,57079.12609710345,56349.131119258076,55619.136141412702,54889.141163567328,54159.142391335314,53429.143619103299,52699.137258098002,51969.138485865988,51239.135919247332,50509.137147015317,49779.138374783302,49049.116836231442,48319.114269612786,45986.954710066711,42052.634363206576,38118.314016346441,34183.993669486306,30249.673322626171,26315.352975766036,22381.032628905901,18446.712282045766,14512.391935185629,10578.071588325492,6643.7512414653556,2709.4308946052206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":57304.423843813223},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":57879.825961994269},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":58214.980290675318},58327.894452356362,58189.190127969319,57765.819534599432,57079.12609710345,56349.131119258076,55619.136141412702,54889.141163567328,54159.142391335314,53429.143619103299,52699.137258098002,51969.138485865988,51239.135919247332,50509.137147015317,49779.138374783302,49049.116836231442,48319.114269612786,45986.954710066711,42052.634363206576,38118.314016346441,34183.993669486306,30249.673322626171,26315.352975766036,22381.032628905901,18446.712282045766,14512.391935185629,10578.071588325492,6643.7512414653556,2709.4308946052206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.3828375843151649},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38090445635474213},0.37980485991497548,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013455,0.37943866412013455,0.37943866412013461,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013455,0.37943866412013455,0.37943866412013461,0.37943866412013461,0.37943866412013466,0.37943866412013461,0.37943866412013461,0.37943866412013449,0.37943866412013449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.3828375843151649},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38090445635474213},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37980485991497548},0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013461,0.37943866412013455,0.37943866412013455,0.37943866412013461,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013455,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013449,0.37943866412013455,0.37943866412013455,0.37943866412013461,0.37943866412013461,0.37943866412013466,0.37943866412013461,0.37943866412013461,0.37943866412013449,0.37943866412013449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":56469.283631132173},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":57304.423843813223},{"$f":"+E485+F480","v":57879.825961994269},{"$f":"+F485+G480","v":58214.980290675318},58327.894452356362,58189.190127969319,57765.819534599432,57079.12609710345,56349.131119258076,55619.136141412702,54889.141163567328,54159.142391335314,53429.143619103299,52699.137258098002,51969.138485865988,51239.135919247332,50509.137147015317,49779.138374783302,49049.116836231442,48319.114269612786,45986.954710066711,42052.634363206576,38118.314016346441,34183.993669486306,30249.673322626171,26315.352975766036,22381.032628905901,18446.712282045766,14512.391935185629,10578.071588325492,6643.7512414653556,2709.4308946052206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":37102.112602230591},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":37937.252814911641},{"$f":"IF(F479<>0,+E486+F479,0)","v":38512.654933092686},{"$f":"IF(G479<>0,+F486+G479,0)","v":38847.809261773735},38960.72342345478,38868.074428135827,38585.279639316876,38126.595619497923,37638.987885678973,37151.380151860023,36663.772418041073,36176.16214972212,35688.551881403167,35200.936544084216,34713.326275765263,34225.713472946314,33738.103204627361,33250.492936308408,32762.867460989459,32275.254658170506,30717.464437351555,28089.494264032604,25461.524090713654,22833.553917394704,20205.583744075753,17577.613570756803,14949.643397437851,12321.673224118898,9693.7030507999461,7065.7328774809939,4437.7627041620417,1809.7925308430899,1.6370904631912708E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":19367.171028901583},{"$f":"+E489","v":19367.171028901583},{"$f":"+F489","v":19367.171028901583},19367.171028901583,19367.171028901583,19321.115699833492,19180.539895282553,18952.530477605524,18710.143233579103,18467.755989552683,18225.368745526263,17982.980241613201,17740.591737700139,17498.200714013798,17255.812210100736,17013.422446301036,16771.033942387974,16528.645438474912,16286.249375242005,16043.859611442304,15269.490272715182,13963.140099173999,12656.789925632816,11350.439752091634,10044.089578550449,8737.7394050092644,7431.3892314680797,6125.0390579268951,4818.6888843857105,3512.3387108445258,2205.9885373033412,899.63836376215795,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,{"$f":"+BR489","v":1.0913936421275139E-11},1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,46.055329068089577,140.57580455093813,228.00941767702903,242.38724402641895,242.38724402641895,242.38724402641895,242.38850391306011,242.38850391306011,242.39102368634258,242.38850391306011,242.38976379970131,242.38850391306011,242.38850391306011,242.39606323290718,242.3897637997012,774.36933872712189,1306.3501735411833,1306.3501735411833,1306.3501735411833,1306.3501735411842,1306.3501735411842,1306.3501735411846,1306.3501735411846,1306.3501735411851,1306.3501735411846,1306.3501735411846,1306.3501735411833,899.63836376214704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":19367.171028901583},"     End Excess Deferred",{"$f":"+E487-E488","v":19367.171028901583},{"$f":"+F487-F488","v":19367.171028901583},19367.171028901583,19367.171028901583,19321.115699833492,19180.539895282553,18952.530477605524,18710.143233579103,18467.755989552683,18225.368745526263,17982.980241613201,17740.591737700139,17498.200714013798,17255.812210100736,17013.422446301036,16771.033942387974,16528.645438474912,16286.249375242005,16043.859611442304,15269.490272715182,13963.140099173999,12656.789925632816,11350.439752091634,10044.089578550449,8737.7394050092644,7431.3892314680797,6125.0390579268951,4818.6888843857105,3512.3387108445258,2205.9885373033412,899.63836376215795,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,{"$f":"+BR487-BR488","v":1.0913936421275139E-11},1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11,1.0913936421275139E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":19367.171028901561},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,46.055329068089577,140.57580455093813,228.00941767702903,242.38724402641895,242.38724402641895,242.38724402641895,242.38850391306011,242.38850391306011,242.39102368634258,242.38850391306011,242.38976379970131,242.38850391306011,242.38850391306011,242.39606323290718,242.3897637997012,774.36933872712189,1306.3501735411833,1306.3501735411833,1306.3501735411833,1306.3501735411842,1306.3501735411842,1306.3501735411846,1306.3501735411846,1306.3501735411851,1306.3501735411846,1306.3501735411846,1306.3501735411833,899.63836376214704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":45380.160819000004},{"$f":"SUM(E493:CI493)","v":45380.160818999961},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":17.727909147754165},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":39.073800200734041},142.56469852068051,280.62297786906475,497.93066965310811,725.38616223071892,847.89160977586914,862.92696712525924,862.92433145234565,862.92564928880245,862.92559133898646,860.80802567727812,860.509271725026,860.50806978820026,860.50801183838485,771.16109684753133,743.5712994993545,714.89621732347882,1198.6823374651085,2220.0290912941541,2748.6417230804564,2748.5138387364159,2729.2208821328713,2713.7412767279657,2713.0948105240377,2706.8196552802747,2700.0514258602366,2700.0514258602366,2700.0514258602361,2700.0514258602361,2226.7107772530089,899.63836376214704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":17.727909147754165},{"$f":"SUM(F498:F518)","v":39.073800200734041},142.56469852068051,280.62297786906481,497.93066965310811,725.38616223071881,847.89160977586903,862.92696712525913,862.92433145234554,862.92564928880233,862.92559133898635,860.80802567727801,860.50927172502588,860.50806978820015,860.50801183838473,771.16109684753133,743.5712994993545,714.89621732347871,1198.6823374651085,2220.0290912941541,2748.6417230804564,2748.5138387364159,2729.2208821328713,2713.7412767279657,2713.0948105240377,2706.8196552802747,2700.0514258602366,2700.0514258602366,2700.0514258602361,2700.0514258602361,2226.7107772530089,899.63836376214704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":2.4214750601566601},{"$f":"+F110","v":2.4214750601566593},2.4214750601566601,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566593,2.4214750601566601,2.421475060156661,2.4214750601566619,0.297320216164629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,33.76523355386081,116.94204163467242,116.94204163467236,116.94204163467231,116.94204163467236,116.94204163467242,116.94204163467236,116.94204163467236,116.94204163467242,116.94204163467248,116.94204163467248,116.94204163467253,27.593750857546752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0.19155080426732168},{"$f":"+F224","v":0.19155080426732157},0.19022780426732278,0.19022780426732278,0.19022780426732278,35.490513804267309,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267287,40.532466804267315,40.532466804267315,40.532466804267315,40.53246680426733,40.53246680426733,11.857732327284662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0.56655837686494626,9.6472225188845862,9.6472225188845862,9.647222518884579,9.647222518884579,9.647222518884579,9.647222518884579,9.6472225188845862,9.6472225188845862,9.6472225188845897,9.6472225188845897,9.6472225188845933,9.6472225188845933,9.6472225188845933,9.6472225188845933,9.6472225188845897,9.6472225188845897,3.368203027759157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,1.2471905170372215E-2,0.21519393689012534,0.21519393689012523,0.21519393689012523,0.21519393689012523,0.21519393689012511,0.21519393689012511,0.215193936890125,0.215193936890125,0.21519393689012489,0.21519393689012489,0.21519393689012478,0.21519393689012489,0.21519393689012489,0.215193936890125,0.215193936890125,0.215193936890125,8.7309592850270457E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":1.9908771783676191},{"$f":"+F319","v":1.9869081783676199},1.9882311783676192,1.99087717836762,1.9842621783676195,17.96081017836763,33.933389178367634,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367605,33.933389178367605,33.933389178367605,33.933389178367605,33.933389178367619,33.933389178367634,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,33.933389178367619,14.727742167673796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":8.0621441161099594E-2},{"$f":"+F338","v":8.1944441161099751E-2},8.0621441161099566E-2,8.1944441161099751E-2,8.3267441161099492E-2,8.0621441161099594E-2,0.74079844116109905,1.3983294411610987,1.3983294411610987,1.3983294411610987,1.3983294411610978,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610978,1.3983294411610978,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,1.3983294411610969,0.64646620392782372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":13.043384663801465},{"$f":"+F376","v":13.043384663801465},13.043384663801465,13.043384663801465,13.043384663801458,13.043384663801465,13.043384663801472,13.043384663801472,13.043384663801465,13.043384663801465,13.043384663801465,13.043384663801458,13.043384663801465,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801472,13.043384663801479,6.7682294200381268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":21.348537052979871},124.27419999606138,219.48261264856524,307.550987378537,389.00909444157946,402.40621986063888,402.40621986063888,402.4035841877253,402.40490202418221,402.40358418772507,402.41017337000881,402.40621986063866,402.40753769709534,402.40621986063866,402.40885553355213,402.41280904292216,402.40490202418198,898.05505392630243,1393.7012523190529,1393.7012523190529,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190519,1393.7012523190515,1393.7012523190515,1393.7012523190515,920.36060371182566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,46.055329068089577,140.57580455093813,228.00941767702903,242.38724402641895,242.38724402641895,242.38724402641895,242.38850391306011,242.38850391306011,242.39102368634258,242.38850391306011,242.38976379970131,242.38850391306011,242.38850391306011,242.39606323290718,242.3897637997012,774.36933872712189,1306.3501735411833,1306.3501735411833,1306.3501735411833,1306.3501735411842,1306.3501735411842,1306.3501735411846,1306.3501735411846,1306.3501735411851,1306.3501735411846,1306.3501735411846,1306.3501735411833,899.63836376214704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"379","index":16,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":143734.98667499996}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":143734.98667499996},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":143734.98667499991}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1952828.4},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1553774.72},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.2379999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":208124.6},{"$f":"IFERROR(+B11/$B$32,0)","v":0.10635894920661924},{"$f":"+C11*$D$8","v":207700.77660484353},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":6725.3511464648336},{"$f":"+F11*E11","v":141232.3740757615},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":66468.402529082028},{"$f":"+$E$8*J11","v":66844.171965181435},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":4.302050426279392E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1868.85},{"$f":"IFERROR(+B12/$B$32,0)","v":9.5504770807867186E-4},{"$f":"+C12*$D$8","v":1865.0442876909397},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":60.390134035432624},{"$f":"+F12*E12","v":1207.8026807086526},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":657.24160698228707},{"$f":"+$E$8*J12","v":660.95722671496742},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":4.2538806830051104E-4}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12689},6.4845227641652722E-3,12663.160214308446,17,410.03312773930747,6970.5631715682266,5692.597042740219,5724.7793112964055,3.6844332949994229E-3]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3444.61},1.76031617611091E-3,3437.5954216887862,15,111.3093397542829,1669.6400963142435,1767.9553253745428,1777.9502033975891,1.1442779834888736E-3]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2425.6999999999998},1.2396175324324769E-3,2420.7603224720619,13,78.384219241645368,1018.9948501413897,1401.7654723306723,1409.6901493356725,9.0726804290886681E-4]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5497.76},2.8095476295939212E-3,5486.5644022236893,12,177.65495534400304,2131.8594641280365,3354.7049380956528,3373.670274028264,2.1712737571301611E-3]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4129.43},2.1102831458765072E-3,4121.0208593089856,11,133.43865542442495,1467.8252096686745,2653.1956496403109,2668.195104948275,1.7172342107279715E-3]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18003.169999999998},9.2002494831852216E-3,17966.508477849424,10,581.75554451276435,5817.5554451276439,12148.95303272178,12217.635369841386,7.8631961329898494E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20472.82},1.0462327002652538E-2,20431.129300866753,9,661.55996676206541,5954.0397008585887,14477.089600008163,14558.933718241264,9.3700415709178642E-3]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31701.660000000003},1.620065694158938E-2,31637.10297419288,8,1024.4093943043654,8195.275154434923,23441.827819757957,23574.35278027759,1.5172310681098989E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":564929.53999999992},0.28869875185431593,563779.12166566076,7,18255.167959534094,127786.17571673865,435992.94594892208,438457.76858958747,0.28218876452667957]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8594.75},4.3922178286160823E-3,8577.2477147078171,5,277.73128100223909,1388.6564050111954,7188.5913096966215,7229.2309640287976,4.6526892676106851E-3]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":219943.9},0.11239902485533061,219496.00786979549,4,7107.2807348239776,28429.12293929591,191066.88493049957,192147.05374569245,0.12366468013180988]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":598942.01},0.30608031352036441,597722.32892347162,3,19354.249010542011,58062.74703162603,539659.58189184556,542710.46876526508,0.34928517099651685]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":253197.48000000004},0.1293927671912114,252681.87052558584,2,8181.8389676184688,16363.677935236938,236318.19259034889,237654.18308494295,0.15295279297950154]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2847.96},1.4554071598575245E-3,2842.1604353331136,1,92.029154896086212,92.029154896086212,2750.1312804370273,2765.6787472201654,1.7799740925249223E-3]
["Total",{"$f":"SUM(B11:B31)","v":1956813.2399999998},null,{"$f":"SUM(D11:D31)","v":1952828.4000000001},null,{"$f":"SUM(F11:F31)","v":63232.583591999995},{"$f":"SUM(G11:G31)","v":407788.33903151675},{"$f":"SUM(H11:H31)","v":1545040.0609684836},{"$f":"SUM(I11:I31)","v":1553774.7199999995}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":66844.171965181435},null,{"$f":"+$F11","v":6725.3511464648336},{"$f":"+$F11","v":6725.3511464648336},6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,{"$f":"+$F11","v":6725.3511464648336},6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336,6725.3511464648336]
[1998,null,{"$f":"+I12","v":660.95722671496742},null,{"$f":"+$F12","v":60.390134035432624},60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624,60.390134035432624]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,5724.7793112964055,null,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747,410.03312773930747]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,1777.9502033975891,null,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,{"$f":"+$F17","v":111.3093397542829},111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829,111.3093397542829]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,1409.6901493356725,null,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368,78.384219241645368]
[2006,null,3373.670274028264,null,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304,177.65495534400304]
[2007,null,2668.195104948275,null,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495,133.43865542442495]
[2008,null,12217.635369841386,null,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435,581.75554451276435]
[2009,null,14558.933718241264,null,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541,661.55996676206541]
[2010,null,23574.35278027759,null,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654,1024.4093943043654]
[{"$f":"A51+1","v":2011},null,438457.76858958747,null,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,{"$f":"+$F25","v":18255.167959534094},18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,{"$f":"+$F25","v":18255.167959534094},18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094,18255.167959534094]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,7229.2309640287976,null,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909,277.73128100223909]
[2014,null,192147.05374569245,null,{"$f":"+$F28","v":7107.2807348239776},7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776,7107.2807348239776]
[2015,null,542710.46876526508,null,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011,19354.249010542011]
[2016,null,237654.18308494295,null,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688,8181.8389676184688]
[2017,null,2765.6787472201654,null,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212,92.029154896086212]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":1553774.7199999995},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":63232.583591999995},63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,{"$f":"SUM(BQ38:BQ58)","v":63232.583591999995},63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995,63232.583591999995]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":158.93000000000009},{"$f":"C67-SUM(E67:AY67)","v":158.93000000000009},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":41.689999999999827},{"$f":"C68-SUM(E68:AY68)","v":-1.7053025658242404E-13},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":41.69},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1981.3899999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":566.11},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":566.1},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":566.13},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":283.05},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":551.05999999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.52},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.53},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.52},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.53},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.52},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13.44},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":358.05000000000024},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.22},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.22000000000003},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":71.61},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1136.1000000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":324.60000000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":324.60000000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":324.60000000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":162.30000000000001},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1097.21},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":243.83},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":243.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":243.82},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":243.83},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":121.91},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2923.4199999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.53},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.54},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.53},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.52},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.76},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3928.9},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":604.44000000000005},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":604.45000000000005},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":604.44000000000005},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":604.47},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":604.42999999999995},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":604.44000000000005},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":302.23},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4495.54},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.12},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.12},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.13},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.11},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.12},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":574.12},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":476.71},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3116.5699999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":233.74},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":216.21},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":200},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.59},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.59},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.58},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":167.64},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":84589.69},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6344.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5868.41},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5428.28},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5021.16},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.1499999999996},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.1499999999996},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.1499999999996},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4905.16},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3065.72},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":248880.93},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18666.07},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17266.11},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15971.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14773.33},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13666.28},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.8},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.79},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.8},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.77},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.78},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.79},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.78},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.8},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.77},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.81},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.77},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13357.78},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8244.5300000000007},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":112712.42000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8453.44},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7819.43},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7232.98},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6690.5},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6188.71},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5724.56},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.22},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.22},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.23},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.22},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.24},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.21},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.22},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.23},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.23},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.23},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.21},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5648.23},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2824.11},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1370.57},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":102.8},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":95.09},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87.96},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":81.359999999999985},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":75.249999999999986},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.61},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.39},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.52},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":63.53},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31.76},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":467342.47000000003},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":36937.340000000004},{"$f":"SUM(F67:F88)","v":34360.629999999997},{"$f":"SUM(G67:G88)","v":31944.149999999998},29264.760000000002,26966.489999999998,25706.460000000003,25043.480000000003,24643,24166.27,24166.27,24166.309999999998,24166.25,24166.3,24166.27,24166.309999999998,24142.329999999998,22135.239999999998,13956.28,2887.6400000000003,31.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":66685.241965181442},"     Begin Cumulative Difference",{"$f":"+$C94","v":66685.241965181442},{"$f":"+E96","v":59959.890818716609},{"$f":"+F96","v":53234.539672251776},46509.188525786944,39783.837379322111,33058.486232857278,26333.135086392445,19607.783939927613,12882.43279346278,6157.0816469979463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-6725.3511464648336},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-6725.3511464648336},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-6725.3511464648336},-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":59959.890818716609},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":53234.539672251776},46509.188525786944,39783.837379322111,33058.486232857278,26333.135086392445,19607.783939927613,12882.43279346278,6157.0816469979463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-6725.3511464648336},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-6725.3511464648336},-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6725.3511464648336,-6157.0816469979463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-1704.5402480715122},{"$f":"IF(F94=0,0,F97*$C99)","v":-1704.5402480715122},{"$f":"IF(G94=0,0,G97*$C99)","v":-1704.5402480715122},-1704.5402480715122,-1704.5402480715122,-1704.5402480715122,-1704.5402480715122,-1704.5402480715122,-1704.5402480715122,-1560.5123434316295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-2594.3042047488093},{"$f":"+F97*F98","v":-2594.3042047488093},{"$f":"+G97*G98","v":-2594.3042047488093},-2594.3042047488093,-2594.3042047488093,-2594.3042047488093,-2594.3042047488093,-2594.3042047488098,-2594.3042047488093,-2375.0942453294579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":25723.832088068739},"     Begin Cumulative DFIT",{"$f":"+C101","v":25723.832088068739},{"$f":"+E102","v":23129.52788331993},{"$f":"+F102","v":20535.223678571121},17940.919473822312,15346.615269073503,12752.311064324695,10158.006859575886,7563.7026548270769,4969.3984500782672,2375.0942453294579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":23129.52788331993},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":20535.223678571121},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":17940.919473822312},15346.615269073503,12752.311064324695,10158.006859575886,7563.7026548270769,4969.3984500782672,2375.0942453294579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":25723.832088068739},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":23129.52788331993},{"$f":"+E105+F100","v":20535.223678571121},{"$f":"+F105+G100","v":17940.919473822312},15346.615269073503,12752.311064324695,10158.006859575886,7563.7026548270769,4969.3984500782672,2375.0942453294579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":16901.374576075235},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":15196.834328003722},{"$f":"IF(F99<>0,+E106+F99,0)","v":13492.29407993221},{"$f":"IF(G99<>0,+F106+G99,0)","v":11787.753831860697},10083.213583789184,8378.6733357176709,6674.1330876461589,4969.5928395746469,3265.0525915031349,1560.5123434316226,-6.8212102632969618E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":8822.4575119935034},{"$f":"+E109","v":7932.6935553162066},{"$f":"+F109","v":7042.9295986389097},6153.1656419616129,5263.401685284316,4373.6377286070192,3483.8737719297224,2594.1098152524255,1704.345858575128,814.5819018978309,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,{"$f":"+BR109","v":2.5011104298755527E-12},2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":889.76395667729707},{"$f":"+F99-F100","v":889.76395667729707},889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729753,889.76395667729707,814.5819018978284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":8822.4575119935034},"     End Excess Deferred",{"$f":"+E107-E108","v":7932.6935553162066},{"$f":"+F107-F108","v":7042.9295986389097},6153.1656419616129,5263.401685284316,4373.6377286070192,3483.8737719297224,2594.1098152524255,1704.345858575128,814.5819018978309,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,{"$f":"+BR107-BR108","v":2.5011104298755527E-12},2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12,2.5011104298755527E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":8822.4575119935016},{"$f":"+E99-E100","v":889.76395667729707},{"$f":"+F99-F100","v":889.76395667729707},{"$f":"+G99-G100","v":889.76395667729707},889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729753,889.76395667729707,814.5819018978284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":619.26722671496759},"     Begin Cumulative Difference",{"$f":"+$C113","v":619.26722671496759},{"$f":"+E115","v":600.56709267953499},{"$f":"+F115","v":540.17695864410234},479.78682460866969,419.39669057323704,359.00655653780439,298.61642250237173,238.22628846693911,177.83615443150649,117.44602039607386,57.055886360641239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-18.700134035432626},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-60.390134035432624},-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":600.56709267953499},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":540.17695864410234},479.78682460866969,419.39669057323704,359.00655653780439,298.61642250237173,238.22628846693911,177.83615443150649,117.44602039607386,57.055886360641239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":-18.700134035432626},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-60.390134035432624},-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-60.390134035432624,-57.055886360641239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38574999999999998},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-4.7395489712803993},{"$f":"IF(F113=0,0,F116*$C118)","v":-15.305879471280399},{"$f":"IF(G113=0,0,G116*$C118)","v":-15.305879471280399},-15.305879471280399,-15.305879471280399,-15.305879471280399,-15.305879471280399,-15.305879471280399,-15.305879471280399,-15.305879471280399,-14.460814398104523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-7.2135767041681351},{"$f":"+F116*F117","v":-23.295494204168133},{"$f":"+G116*G117","v":-23.295494204168133},-23.295494204168136,-23.295494204168136,-23.29549420416814,-23.295494204168143,-23.295494204168143,-23.295494204168147,-23.295494204168143,-22.009308163617369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":238.88233270529875},"     Begin Cumulative DFIT",{"$f":"+C120","v":238.88233270529875},{"$f":"+E121","v":231.66875600113062},{"$f":"+F121","v":208.37326179696248},185.07776759279434,161.78227338862621,138.48677918445807,115.19128498028994,91.8957907761218,68.600296571953663,45.304802367785513,22.009308163617369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":231.66875600113062},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":208.37326179696248},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":185.07776759279434},161.78227338862621,138.48677918445807,115.19128498028994,91.8957907761218,68.600296571953663,45.304802367785513,22.009308163617369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38574999999999998},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38574999999999998},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38574999999999998},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":238.88233270529875},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":231.66875600113062},{"$f":"+E124+F119","v":208.37326179696248},{"$f":"+F124+G119","v":185.07776759279434},161.78227338862621,138.48677918445807,115.19128498028994,91.8957907761218,68.600296571953663,45.304802367785513,22.009308163617369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":156.95327861090854},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":152.21372963962813},{"$f":"IF(F118<>0,+E125+F118,0)","v":136.90785016834772},{"$f":"IF(G118<>0,+F125+G118,0)","v":121.60197069706732},106.29609122578691,90.990211754506504,75.684332283226098,60.378452811945699,45.072573340665301,29.766693869384902,14.460814398104503,-1.9539925233402755E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":81.92905409439021},{"$f":"+E128","v":79.455026361502476},{"$f":"+F128","v":71.465411628614746},63.475796895727015,55.486182162839278,47.49656742995154,39.506952697063795,31.51733796417605,23.527723231288306,15.538108498400558,7.5484937655128128,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,{"$f":"+BR128","v":-3.3750779948604759E-14},-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":2.4740277328877358},{"$f":"+F118-F119","v":7.989614732887734},7.989614732887734,7.9896147328877376,7.9896147328877376,7.9896147328877412,7.9896147328877447,7.9896147328877447,7.9896147328877483,7.9896147328877447,7.5484937655128466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":81.92905409439021},"     End Excess Deferred",{"$f":"+E126-E127","v":79.455026361502476},{"$f":"+F126-F127","v":71.465411628614746},63.475796895727015,55.486182162839278,47.49656742995154,39.506952697063795,31.51733796417605,23.527723231288306,15.538108498400558,7.5484937655128128,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,{"$f":"+BR126-BR127","v":-3.3750779948604759E-14},-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":81.929054094390239},{"$f":"+E118-E119","v":2.4740277328877358},{"$f":"+F118-F119","v":7.989614732887734},{"$f":"+G118-G119","v":7.989614732887734},7.9896147328877376,7.9896147328877376,7.9896147328877412,7.9896147328877447,7.9896147328877447,7.9896147328877483,7.9896147328877447,7.5484937655128466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":3743.389311296406},"     Begin Cumulative Difference",{"$f":"+$C170","v":3743.389311296406},{"$f":"+E172","v":3899.4661835570987},{"$f":"+F172","v":4055.5330558177911},4211.6299280784833,4084.646800339176,3674.6136725998686,3264.5805448605611,2854.5474171212536,2444.5142893819461,2034.4811616426387,1624.4480339033312,1214.4149061640237,804.38177842471623,394.34865068540876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":156.07687226069254},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":156.06687226069255},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":156.09687226069252},-126.98312773930746,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":3899.4661835570987},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":4055.5330558177911},4211.6299280784833,4084.646800339176,3674.6136725998686,3264.5805448605611,2854.5474171212536,2444.5142893819461,2034.4811616426387,1624.4480339033312,1214.4149061640237,804.38177842471623,394.34865068540876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":156.07687226069254},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":156.06687226069255},156.09687226069252,-126.98312773930746,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-410.03312773930747,-394.34865068540876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.37104114982604086,0.37104114982604086,0.37104114982604086,0.37104114982604086,0.37104114982604092,0.37104114982604092,0.37104114982604086,0.37104114982604086,0.37104114982604081,0.37104114982604081,0.37104114982604081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":39.557683274472524},{"$f":"IF(F170=0,0,F173*$C175)","v":39.555148774472528},{"$f":"IF(G170=0,0,G173*$C175)","v":39.562752274472523},-32.183873725527476,-103.92289622552748,-103.92289622552748,-103.92289622552748,-103.92289622552748,-103.92289622552748,-103.92289622552748,-103.92289622552748,-103.92289622552748,-103.92289622552748,-99.947665516216858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":39.557683274472524},{"$f":"+F173*F174","v":39.555148774472528},{"$f":"+G173*G174","v":39.562752274472523},-47.115965724899667,-152.13916318316055,-152.13916318316055,-152.13916318316055,-152.13916318316055,-152.13916318316055,-152.13916318316055,-152.13916318316055,-152.13916318316052,-152.13916318316052,-146.31957678266178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":1444.0124268325885},"     Begin Cumulative DFIT",{"$f":"+C177","v":1444.0124268325885},{"$f":"+E178","v":1483.5701101070611},{"$f":"+F178","v":1523.1252588815337},1562.6880111560063,1515.5720454311065,1363.4328822479461,1211.2937190647856,1059.1545558816251,907.01539269846455,754.87622951530398,602.7370663321434,450.59790314898282,298.4587399658223,146.31957678266178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":1483.5701101070611},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":1523.1252588815337},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":1562.6880111560063},1515.5720454311065,1363.4328822479461,1211.2937190647856,1059.1545558816251,907.01539269846455,754.87622951530398,602.7370663321434,450.59790314898282,298.4587399658223,146.31957678266178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.3804546674523912},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37556721592900399},0.37104114982604086,0.37104114982604086,0.37104114982604086,0.37104114982604086,0.37104114982604092,0.37104114982604092,0.37104114982604086,0.37104114982604086,0.37104114982604081,0.37104114982604081,0.37104114982604081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.3804546674523912},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37556721592900399},{"$f":"IF(G172=0,0,+G178/G172)","v":0.37104114982604086},0.37104114982604086,0.37104114982604086,0.37104114982604086,0.37104114982604092,0.37104114982604092,0.37104114982604086,0.37104114982604086,0.37104114982604081,0.37104114982604081,0.37104114982604081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":1444.0124268325885},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":1483.5701101070611},{"$f":"+E181+F176","v":1523.1252588815337},{"$f":"+F181+G176","v":1562.6880111560063},1515.5720454311065,1363.4328822479461,1211.2937190647856,1059.1545558816251,907.01539269846455,754.87622951530398,602.7370663321434,450.59790314898282,298.4587399658223,146.31957678266178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":948.76202094807411},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":988.31970422254665},{"$f":"IF(F175<>0,+E182+F175,0)","v":1027.8748529970192},{"$f":"IF(G175<>0,+F182+G175,0)","v":1067.4376052714917},1035.2537315459642,931.33083532043679,827.40793909490935,723.48504286938191,619.56214664385448,515.63925041832704,411.71635419279954,307.79345796727205,203.87056174174455,99.947665516217072,2.1316282072803006E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":495.25040588451441},{"$f":"+E185","v":495.25040588451441},{"$f":"+F185","v":495.25040588451441},495.25040588451441,480.31831388514223,432.10204692750915,383.88577996987607,335.66951301224299,287.45324605460991,239.23697909697682,191.02071213934374,142.80444518171066,94.588178224077623,46.371911266444584,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR185","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,14.93209199937219,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633039,48.216266957633039,46.371911266444926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":495.25040588451441},"     End Excess Deferred",{"$f":"+E183-E184","v":495.25040588451441},{"$f":"+F183-F184","v":495.25040588451441},495.25040588451441,480.31831388514223,432.10204692750915,383.88577996987607,335.66951301224299,287.45324605460991,239.23697909697682,191.02071213934374,142.80444518171066,94.588178224077623,46.371911266444584,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR183-BR184","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":495.25040588451463},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},14.93209199937219,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633039,48.216266957633039,46.371911266444926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.11759114982604085},{"$f":"+H187*H173","v":-14.932091999372188},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.1175911498260408},{"$f":"+R187*R173","v":-46.371911266444926}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":1226.8902033975892},"     Begin Cumulative Difference",{"$f":"+$C208","v":1226.8902033975892},{"$f":"+E210","v":1223.1008636433062},{"$f":"+F210","v":1219.3215238890232},1215.5321841347402,1211.7528443804572,1207.9635046261742,1110.0941648718913,998.78482511760842,887.47548536332556,776.1661456090427,664.85680585475984,553.54746610047698,442.23812634619406,330.92878659191115,219.61944683762823,108.31010708334533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-3.7893397542829064},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-3.7793397542829013},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-3.7893397542829064},-3.7793397542829013,-3.7893397542829064,-97.869339754282905,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":1223.1008636433062},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":1219.3215238890232},1215.5321841347402,1211.7528443804572,1207.9635046261742,1110.0941648718913,998.78482511760842,887.47548536332556,776.1661456090427,664.85680585475984,553.54746610047698,442.23812634619406,330.92878659191115,219.61944683762823,108.31010708334533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-3.7893397542829064},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-3.7793397542829013},-3.7893397542829064,-3.7793397542829013,-3.7893397542829064,-97.869339754282905,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-111.3093397542829,-108.31010708334533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38575000000000004},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-0.96040816072300261},{"$f":"IF(F208=0,0,F211*$C213)","v":-0.9578736607230014},{"$f":"IF(G208=0,0,G211*$C213)","v":-0.96040816072300261},-0.9578736607230014,-0.96040816072300261,-24.804984160723002,-28.211352160723003,-28.211352160723003,-28.211352160723003,-28.211352160723003,-28.211352160723003,-28.211352160723003,-28.211352160723003,-28.211352160723003,-28.211352160723003,-27.451196640273874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-1.461737810214631},{"$f":"+F211*F212","v":-1.4578803102146294},{"$f":"+G211*G212","v":-1.4617378102146312},-1.4578803102146296,-1.4617378102146315,-37.753097810214641,-42.937577810214648,-42.937577810214648,-42.937577810214641,-42.937577810214641,-42.937577810214641,-42.937577810214641,-42.937577810214641,-42.937577810214648,-42.937577810214648,-41.780623807400474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":473.27289596062002},"     Begin Cumulative DFIT",{"$f":"+C215","v":473.27289596062002},{"$f":"+E216","v":471.81115815040539},{"$f":"+F216","v":470.35327784019074},468.89154002997611,467.43365971976147,465.97192190954684,428.21882409933221,385.28124628911758,342.34366847890294,299.40609066868831,256.46851285847367,213.53093504825904,170.5933572380444,127.65577942782977,84.718201617615122,41.780623807400474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":471.81115815040539},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":470.35327784019074},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":468.89154002997611},467.43365971976147,465.97192190954684,428.21882409933221,385.28124628911758,342.34366847890294,299.40609066868831,256.46851285847367,213.53093504825904,170.5933572380444,127.65577942782977,84.718201617615122,41.780623807400474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38575000000000004},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38575000000000004},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38575000000000004},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":473.27289596062002},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":471.81115815040539},{"$f":"+E219+F214","v":470.35327784019074},{"$f":"+F219+G214","v":468.89154002997611},467.43365971976147,465.97192190954684,428.21882409933221,385.28124628911758,342.34366847890294,299.40609066868831,256.46851285847367,213.53093504825904,170.5933572380444,127.65577942782977,84.718201617615122,41.780623807400474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":310.95532205111897},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":309.99491389039599},{"$f":"IF(F213<>0,+E220+F213,0)","v":309.03704022967298},{"$f":"IF(G213<>0,+F220+G213,0)","v":308.07663206895},307.118758408227,306.15835024750402,281.35336608678102,253.14201392605801,224.930661765335,196.71930960461199,168.50795744388898,140.29660528316597,112.08525312244296,83.873900961719954,55.662548800996952,27.451196640273949,7.460698725481052E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":162.31757390950105},{"$f":"+E223","v":161.81624426000943},{"$f":"+F223","v":161.31623761051779},160.81490796102617,160.31490131153453,159.8135716620429,146.86545801255127,132.13923236305962,117.41300671356797,102.68678106407633,87.96055541458469,73.234329765093051,58.508104115601412,43.781878466109774,29.055652816618128,14.329427167126482,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,{"$f":"+BR223","v":-1.1723955140041653E-13},-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0.50132964949162839},{"$f":"+F213-F214","v":0.50000664949162799},0.50132964949162862,0.50000664949162821,0.50132964949162884,12.948113649491638,14.726225649491646,14.726225649491646,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491646,14.726225649491646,14.3294271671266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":162.31757390950105},"     End Excess Deferred",{"$f":"+E221-E222","v":161.81624426000943},{"$f":"+F221-F222","v":161.31623761051779},160.81490796102617,160.31490131153453,159.8135716620429,146.86545801255127,132.13923236305962,117.41300671356797,102.68678106407633,87.96055541458469,73.234329765093051,58.508104115601412,43.781878466109774,29.055652816618128,14.329427167126482,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,{"$f":"+BR221-BR222","v":-1.1723955140041653E-13},-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13,-1.1723955140041653E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":162.31757390950116},{"$f":"+E213-E214","v":0.50132964949162839},{"$f":"+F213-F214","v":0.50000664949162799},{"$f":"+G213-G214","v":0.50132964949162862},0.50000664949162821,0.50132964949162884,12.948113649491638,14.726225649491646,14.726225649491646,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491646,14.726225649491646,14.3294271671266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":1051.6401493356723},"     Begin Cumulative Difference",{"$f":"+$C246","v":1051.6401493356723},{"$f":"+E248","v":1116.4759300940268},{"$f":"+F248","v":1181.3117108523816},1174.5374916107362,1096.1532723690909,1017.7690531274455,939.38483388580016,861.00061464415478,782.6163954025094,704.23217616086401,625.84795691921863,547.46373767757325,469.07951843592787,390.69529919428248,312.3110799526371,233.92686071099172,155.54264146934634,77.158422227700967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":64.83578075835463},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":64.835780758354659},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-6.774219241645369},-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":1116.4759300940268},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":1181.3117108523816},1174.5374916107362,1096.1532723690909,1017.7690531274455,939.38483388580016,861.00061464415478,782.6163954025094,704.23217616086401,625.84795691921863,547.46373767757325,469.07951843592787,390.69529919428248,312.3110799526371,233.92686071099172,155.54264146934634,77.158422227700967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":64.83578075835463},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":64.835780758354659},-6.774219241645369,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-78.384219241645368,-77.158422227700967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.37122754379216139},0.37122754379216133,0.37122754379216133,0.37122754379216139,0.37122754379216139,0.37122754379216144,0.37122754379216144,0.37122754379216139,0.37122754379216139,0.37122754379216139,0.37122754379216139,0.37122754379216144,0.37122754379216144,0.3712275437921615,0.3712275437921615,0.3712275437921615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":16.432628633204981},{"$f":"IF(F246=0,0,F249*$C251)","v":16.432628633204988},{"$f":"IF(G246=0,0,G249*$C251)","v":-1.7169258667950189},-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.86648036679502,-19.55580211361081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":16.432628633204981},{"$f":"+F249*F250","v":16.432628633204988},{"$f":"+G249*G250","v":-2.5147767701856085},-29.09838118114228,-29.09838118114228,-29.098381181142287,-29.098381181142287,-29.09838118114229,-29.09838118114229,-29.098381181142287,-29.098381181142287,-29.098381181142287,-29.098381181142287,-29.09838118114229,-29.09838118114229,-29.098381181142294,-29.098381181142294,-28.643331566467946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":405.67018760623557},"     Begin Cumulative DFIT",{"$f":"+C253","v":405.67018760623557},{"$f":"+E254","v":422.10281623944053},{"$f":"+F254","v":438.53544487264554},436.02066810245992,406.92228692131766,377.82390574017541,348.72552455903315,319.62714337789089,290.52876219674857,261.43038101560626,232.33199983446397,203.23361865332168,174.1352374721794,145.03685629103711,115.93847510989482,86.840093928752538,57.741712747610244,28.64333156646795,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"+BR254","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":422.10281623944053},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":438.53544487264554},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":436.02066810245992},406.92228692131766,377.82390574017541,348.72552455903315,319.62714337789089,290.52876219674857,261.43038101560626,232.33199983446397,203.23361865332168,174.1352374721794,145.03685629103711,115.93847510989482,86.840093928752538,57.741712747610244,28.64333156646795,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":3.5527136788005009E-15},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37806709921985698},{"$f":"IF(G246=0,0,+G253/G246)","v":0.37122754379216139},0.37122754379216133,0.37122754379216133,0.37122754379216139,0.37122754379216139,0.37122754379216144,0.37122754379216144,0.37122754379216139,0.37122754379216139,0.37122754379216139,0.37122754379216139,0.37122754379216144,0.37122754379216144,0.3712275437921615,0.3712275437921615,0.3712275437921615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37806709921985698},{"$f":"IF(F248=0,0,+F254/F248)","v":0.37122754379216139},{"$f":"IF(G248=0,0,+G254/G248)","v":0.37122754379216133},0.37122754379216133,0.37122754379216139,0.37122754379216139,0.37122754379216144,0.37122754379216144,0.37122754379216139,0.37122754379216139,0.37122754379216139,0.37122754379216139,0.37122754379216144,0.37122754379216144,0.3712275437921615,0.3712275437921615,0.3712275437921615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":405.67018760623557},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":422.10281623944053},{"$f":"+E257+F252","v":438.53544487264554},{"$f":"+F257+G252","v":436.02066810245992},406.92228692131766,377.82390574017541,348.72552455903315,319.62714337789089,290.52876219674857,261.43038101560626,232.33199983446397,203.23361865332168,174.1352374721794,145.03685629103711,115.93847510989482,86.840093928752538,57.741712747610244,28.64333156646795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":266.53819584912617},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":282.97082448233112},{"$f":"IF(F251<>0,+E258+F251,0)","v":299.40345311553614},{"$f":"IF(G251<>0,+F258+G251,0)","v":297.68652724874113},277.8200468819461,257.95356651515107,238.08708614835604,218.22060578156101,198.35412541476597,178.48764504797094,158.62116468117591,138.75468431438088,118.88820394758586,99.021723580790848,79.155243213995831,59.288762847200815,39.422282480405798,19.555802113610778,-3.1974423109204508E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":139.1319917571094},{"$f":"+E261","v":139.1319917571094},{"$f":"+F261","v":139.1319917571094},138.33414085371882,129.10224003937157,119.87033922502431,110.63843841067704,101.40653759632977,92.1746367819825,82.94273596763523,73.71083515328796,64.478934338940689,55.247033524593419,46.015132710246149,36.783231895898879,27.551331081551609,18.319430267204336,9.087529452857062,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,{"$f":"+BR261","v":-7.460698725481052E-14},-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0.79785090339058962,9.2319008143472594,9.2319008143472594,9.2319008143472665,9.2319008143472665,9.2319008143472701,9.2319008143472701,9.2319008143472665,9.2319008143472665,9.2319008143472665,9.2319008143472665,9.2319008143472701,9.2319008143472701,9.2319008143472736,9.2319008143472736,9.0875294528571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":139.1319917571094},"     End Excess Deferred",{"$f":"+E259-E260","v":139.1319917571094},{"$f":"+F259-F260","v":139.1319917571094},138.33414085371882,129.10224003937157,119.87033922502431,110.63843841067704,101.40653759632977,92.1746367819825,82.94273596763523,73.71083515328796,64.478934338940689,55.247033524593419,46.015132710246149,36.783231895898879,27.551331081551609,18.319430267204336,9.087529452857062,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,{"$f":"+BR259-BR260","v":-7.460698725481052E-14},-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14,-7.460698725481052E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":139.13199175710946},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0.79785090339058962},9.2319008143472594,9.2319008143472594,9.2319008143472665,9.2319008143472665,9.2319008143472701,9.2319008143472701,9.2319008143472665,9.2319008143472665,9.2319008143472665,9.2319008143472665,9.2319008143472701,9.2319008143472701,9.2319008143472736,9.2319008143472736,9.0875294528571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":2237.5702740282636},"     Begin Cumulative Difference",{"$f":"+$C265","v":2237.5702740282636},{"$f":"+E267","v":2384.5153186842608},{"$f":"+F267","v":2531.4603633402576},2678.4054079962543,2663.0504526522514,2485.3954973082482,2307.740541964245,2130.0855866202419,1952.4306312762387,1774.7756759322356,1597.1207205882324,1419.4657652442293,1241.8108099002261,1064.1558545562229,886.50089921221991,708.84594386821686,531.19098852421382,353.53603318021078,175.88107783620774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":146.94504465599698},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":146.94504465599698},146.94504465599698,-15.354955344003031,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":2384.5153186842608},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":2531.4603633402576},2678.4054079962543,2663.0504526522514,2485.3954973082482,2307.740541964245,2130.0855866202419,1952.4306312762387,1774.7756759322356,1597.1207205882324,1419.4657652442293,1241.8108099002261,1064.1558545562229,886.50089921221991,708.84594386821686,531.19098852421382,353.53603318021078,175.88107783620774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":146.94504465599698},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":146.94504465599698},146.94504465599698,-15.354955344003031,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-177.65495534400304,-175.88107783620774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.36397492142158683,0.36397492142158683,0.36397492142158683,0.36397492142158688,0.36397492142158694,0.36397492142158688,0.36397492142158694,0.36397492142158699,0.36397492142158711,0.36397492142158711,0.36397492142158711,0.36397492142158705,0.36397492142158711,0.36397492142158705,0.36397492142158705,0.36397492142158705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":37.243221568062438},{"$f":"IF(F265=0,0,F268*$C270)","v":37.243221568062438},{"$f":"IF(G265=0,0,G268*$C270)","v":37.243221568062438},-3.8917134319375681,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-45.026648431937573,-44.577059177586854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":37.243221568062438},{"$f":"+F268*F269","v":37.243221568062438},{"$f":"+G268*G269","v":37.243221568062438},-5.5888186647654781,-64.661948411489021,-64.661948411489021,-64.661948411489035,-64.66194841148905,-64.661948411489035,-64.66194841148905,-64.66194841148905,-64.661948411489078,-64.661948411489078,-64.661948411489078,-64.661948411489064,-64.661948411489078,-64.661948411489064,-64.661948411489064,-64.016301484977745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":863.14273320640268},"     Begin Cumulative DFIT",{"$f":"+C272","v":863.14273320640268},{"$f":"+E273","v":900.38595477446506},{"$f":"+F273","v":937.62917634252744},974.87239791058983,969.2835792458244,904.62163083433541,839.95968242284641,775.29773401135742,710.63578559986831,645.97383718837932,581.31188877689033,516.64994036540133,451.98799195391223,387.32604354242312,322.66409513093402,258.00214671944497,193.34019830795589,128.67824989646681,64.016301484977745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":900.38595477446506},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":937.62917634252744},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":974.87239791058983},969.2835792458244,904.62163083433541,839.95968242284641,775.29773401135742,710.63578559986831,645.97383718837932,581.31188877689033,516.64994036540133,451.98799195391223,387.32604354242312,322.66409513093402,258.00214671944497,193.34019830795589,128.67824989646681,64.016301484977745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37759705199599403},{"$f":"IF(G265=0,0,+G272/G265)","v":0.37039062112958676},0.36397492142158683,0.36397492142158683,0.36397492142158683,0.36397492142158688,0.36397492142158694,0.36397492142158688,0.36397492142158694,0.36397492142158699,0.36397492142158711,0.36397492142158711,0.36397492142158711,0.36397492142158705,0.36397492142158711,0.36397492142158705,0.36397492142158705,0.36397492142158705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37759705199599403},{"$f":"IF(F267=0,0,+F273/F267)","v":0.37039062112958676},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36397492142158683},0.36397492142158683,0.36397492142158683,0.36397492142158688,0.36397492142158694,0.36397492142158688,0.36397492142158694,0.36397492142158699,0.36397492142158711,0.36397492142158711,0.36397492142158711,0.36397492142158705,0.36397492142158711,0.36397492142158705,0.36397492142158705,0.36397492142158705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":863.14273320640268},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":900.38595477446506},{"$f":"+E276+F271","v":937.62917634252744},{"$f":"+F276+G271","v":974.87239791058983},969.2835792458244,904.62163083433541,839.95968242284641,775.29773401135742,710.63578559986831,645.97383718837932,581.31188877689033,516.64994036540133,451.98799195391223,387.32604354242312,322.66409513093402,258.00214671944497,193.34019830795589,128.67824989646681,64.016301484977745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":567.11218595246339},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":604.35540752052589},{"$f":"IF(F270<>0,+E277+F270,0)","v":641.59862908858827},{"$f":"IF(G270<>0,+F277+G270,0)","v":678.84185065665065},674.9501372247131,629.92348879277552,584.89684036083793,539.87019192890034,494.84354349696275,449.81689506502516,404.79024663308758,359.76359820114999,314.7369497692124,269.71030133727481,224.68365290533723,179.65700447339964,134.63035604146205,89.603707609524477,44.577059177586904,4.9737991503207013E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":296.03054725393929},{"$f":"+E280","v":296.03054725393929},{"$f":"+F280","v":296.03054725393929},296.03054725393929,294.33344202111135,274.69814204155989,255.06284206200843,235.42754208245697,215.7922421029055,196.15694212335404,176.52164214380258,156.88634216425112,137.2510421846996,117.61574220514809,97.98044222559659,78.3451422460451,58.709842266493595,39.074542286942105,19.439242307390614,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,{"$f":"+BR280","v":-2.7711166694643907E-13},-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,1.6971052328279099,19.635299979551448,19.635299979551448,19.635299979551462,19.635299979551476,19.635299979551462,19.635299979551476,19.635299979551476,19.635299979551505,19.635299979551505,19.635299979551505,19.63529997955149,19.635299979551505,19.63529997955149,19.63529997955149,19.439242307390892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":296.03054725393929},"     End Excess Deferred",{"$f":"+E278-E279","v":296.03054725393929},{"$f":"+F278-F279","v":296.03054725393929},296.03054725393929,294.33344202111135,274.69814204155989,255.06284206200843,235.42754208245697,215.7922421029055,196.15694212335404,176.52164214380258,156.88634216425112,137.2510421846996,117.61574220514809,97.98044222559659,78.3451422460451,58.709842266493595,39.074542286942105,19.439242307390614,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,{"$f":"+BR278-BR279","v":-2.7711166694643907E-13},-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13,-2.7711166694643907E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":296.03054725393957},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},1.6971052328279099,19.635299979551448,19.635299979551448,19.635299979551462,19.635299979551476,19.635299979551462,19.635299979551476,19.635299979551476,19.635299979551505,19.635299979551505,19.635299979551505,19.63529997955149,19.635299979551505,19.63529997955149,19.63529997955149,19.439242307390892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":1570.985104948275},"     Begin Cumulative Difference",{"$f":"+$C284","v":1570.985104948275},{"$f":"+E286","v":1681.3764495238499},{"$f":"+F286","v":1791.7577940994249},1902.1391386749999,2012.5304832505749,2001.00182782615,1867.5631724017251,1734.1245169773001,1600.6858615528752,1467.2472061284502,1333.8085507040253,1200.3698952796003,1066.9312398551754,933.49258443075041,800.05392900632546,666.61527358190051,533.17661815747556,399.73796273305061,266.29930730862566,132.86065188420071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":110.39134457557506},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":110.38134457557504},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":110.38134457557504},110.39134457557506,-11.528655424424954,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":1681.3764495238499},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":1791.7577940994249},1902.1391386749999,2012.5304832505749,2001.00182782615,1867.5631724017251,1734.1245169773001,1600.6858615528752,1467.2472061284502,1333.8085507040253,1200.3698952796003,1066.9312398551754,933.49258443075041,800.05392900632546,666.61527358190051,533.17661815747556,399.73796273305061,266.29930730862566,132.86065188420071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":110.39134457557506},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":110.38134457557504},110.38134457557504,110.39134457557506,-11.528655424424954,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-133.43865542442495,-132.86065188420071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.35672363044407562,0.35672363044407562,0.35672363044407557,0.35672363044407557,0.35672363044407562,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407562,0.35672363044407557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":27.978686282679501},{"$f":"IF(F284=0,0,F287*$C289)","v":27.976151782679494},{"$f":"IF(G284=0,0,G287*$C289)","v":27.976151782679494},27.978686282679501,-2.921937717320505,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.820027217320508,-33.673532220050667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":27.978686282679501},{"$f":"+F287*F288","v":27.976151782679494},{"$f":"+G287*G288","v":27.976151782679494},27.978686282679501,-4.1125438171396551,-47.600721604576911,-47.600721604576904,-47.600721604576904,-47.600721604576911,-47.600721604576904,-47.600721604576904,-47.600721604576904,-47.600721604576904,-47.600721604576904,-47.600721604576904,-47.600721604576904,-47.600721604576904,-47.600721604576904,-47.600721604576911,-47.394534083298588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":606.00750423379702},"     Begin Cumulative DFIT",{"$f":"+C291","v":606.00750423379702},{"$f":"+E292","v":633.98619051647654},{"$f":"+F292","v":661.96234229915603},689.93849408183553,717.91718036451505,713.80463654737537,666.20391494279841,618.60319333822144,571.0024717336446,523.40175012906764,475.80102852449073,428.20030691991383,380.59958531533692,332.99886371076002,285.39814210618312,237.79742050160621,190.19669889702931,142.5959772924524,94.995255687875499,47.394534083298588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":633.98619051647654},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":661.96234229915603},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":689.93849408183553},717.91718036451505,713.80463654737537,666.20391494279841,618.60319333822144,571.0024717336446,523.40175012906764,475.80102852449073,428.20030691991383,380.59958531533692,332.99886371076002,285.39814210618312,237.79742050160621,190.19669889702931,142.5959772924524,94.995255687875499,47.394534083298588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37706379835165138},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36944856301399387},0.36271715357396822,0.35672363044407562,0.35672363044407562,0.35672363044407557,0.35672363044407557,0.35672363044407562,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407562,0.35672363044407557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37706379835165138},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36944856301399387},{"$f":"IF(G286=0,0,+G292/G286)","v":0.36271715357396822},0.35672363044407562,0.35672363044407562,0.35672363044407557,0.35672363044407557,0.35672363044407562,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407557,0.35672363044407562,0.35672363044407557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":606.00750423379702},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":633.98619051647654},{"$f":"+E295+F290","v":661.96234229915603},{"$f":"+F295+G290","v":689.93849408183553},717.91718036451505,713.80463654737537,666.20391494279841,618.60319333822144,571.0024717336446,523.40175012906764,475.80102852449073,428.20030691991383,380.59958531533692,332.99886371076002,285.39814210618312,237.79742050160621,190.19669889702931,142.5959772924524,94.995255687875499,47.394534083298588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":398.1661748491403},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":426.14486113181982},{"$f":"IF(F289<>0,+E296+F289,0)","v":454.12101291449932},{"$f":"IF(G289<>0,+F296+G289,0)","v":482.09716469717881},510.07585097985833,507.1539132625378,473.3338860452173,439.5138588278968,405.6938316105763,371.8738043932558,338.05377717593529,304.23374995861479,270.41372274129429,236.59369552397379,202.77366830665329,168.95364108933279,135.13361387201229,101.31358665469179,67.493559437371289,33.673532220050781,1.1368683772161603E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":207.84132938465672},{"$f":"+E299","v":207.84132938465672},{"$f":"+F299","v":207.84132938465672},207.84132938465672,207.84132938465672,206.65072328483757,192.87002889758116,179.08933451032476,165.30864012306836,151.52794573581195,137.74725134855555,123.96655696129915,110.18586257404274,96.405168186786341,82.624473799529937,68.843779412273534,55.063085025017138,41.282390637760741,27.501696250504345,13.721001863247942,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,{"$f":"+BR299","v":2.1316282072803006E-14},2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,1.1906060998191501,13.780694387256403,13.780694387256396,13.780694387256396,13.780694387256403,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256403,13.72100186324792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":207.84132938465672},"     End Excess Deferred",{"$f":"+E297-E298","v":207.84132938465672},{"$f":"+F297-F298","v":207.84132938465672},207.84132938465672,207.84132938465672,206.65072328483757,192.87002889758116,179.08933451032476,165.30864012306836,151.52794573581195,137.74725134855555,123.96655696129915,110.18586257404274,96.405168186786341,82.624473799529937,68.843779412273534,55.063085025017138,41.282390637760741,27.501696250504345,13.721001863247942,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,{"$f":"+BR297-BR298","v":2.1316282072803006E-14},2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":207.84132938465669},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,1.1906060998191501,13.780694387256403,13.780694387256396,13.780694387256396,13.780694387256403,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256403,13.72100186324792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":9294.2153698413858},"     Begin Cumulative Difference",{"$f":"+$C303","v":9294.2153698413858},{"$f":"+E305","v":9243.989825328621},{"$f":"+F305","v":9193.7742808158564},9143.5487363030916,9093.3131917903265,9043.0976472775619,8727.1021027647985,8145.3465582520339,7563.5910137392693,6981.8354692265048,6400.0799247137402,5818.3243802009756,5236.568835688211,4654.8132911754465,4073.0577466626819,3491.3022021499173,2909.5466576371527,2327.7911131243882,1746.0355686116238,1164.2800240988595,582.52447958609514,0.76893507333079469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-50.225544512764372},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-50.215544512764382},-50.225544512764372,-50.235544512764363,-50.215544512764382,-315.99554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":9243.989825328621},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":9193.7742808158564},9143.5487363030916,9093.3131917903265,9043.0976472775619,8727.1021027647985,8145.3465582520339,7563.5910137392693,6981.8354692265048,6400.0799247137402,5818.3243802009756,5236.568835688211,4654.8132911754465,4073.0577466626819,3491.3022021499173,2909.5466576371527,2327.7911131243882,1746.0355686116238,1164.2800240988595,582.52447958609514,0.76893507333079469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-50.225544512764372},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-50.215544512764382},-50.225544512764372,-50.235544512764363,-50.215544512764382,-315.99554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-581.75554451276435,-0.76893507333079469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999998},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38575000000000004},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000002191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-12.729664256760131},{"$f":"IF(F303=0,0,F306*$C308)","v":-12.727129756760133},{"$f":"IF(G303=0,0,G306*$C308)","v":-12.729664256760131},-12.732198756760129,-12.727129756760133,-80.089070756760123,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-147.44594275676013,-0.19488659433568992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-19.374503795798855},{"$f":"+F306*F307","v":-19.370646295798863},{"$f":"+G306*G307","v":-19.374503795798859},-19.378361295798854,-19.370646295798863,-121.8952812957989,-224.41220129579889,-224.41220129579892,-224.41220129579895,-224.41220129579892,-224.41220129579892,-224.41220129579895,-224.41220129579901,-224.41220129579901,-224.41220129579904,-224.41220129579906,-224.41220129579906,-224.41220129579909,-224.41220129579909,-224.41220129579909,-224.41220129579909,-0.29661670453737088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":3585.2435789163146},"     Begin Cumulative DFIT",{"$f":"+C310","v":3585.2435789163146},{"$f":"+E311","v":3565.8690751205158},{"$f":"+F311","v":3546.4984288247169},3527.1239250289182,3507.7455637331195,3488.3749174373206,3366.479636141522,3142.0674348457233,2917.6552335499246,2693.2430322541254,2468.8308309583263,2244.4186296625276,2020.0064283667286,1795.5942270709297,1571.1820257751308,1346.7698244793319,1122.3576231835327,897.94542188773369,673.53322059193465,449.12101929613556,224.70881800033646,0.29661670453737088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":3565.8690751205158},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":3546.4984288247169},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":3527.1239250289182},3507.7455637331195,3488.3749174373206,3366.479636141522,3142.0674348457233,2917.6552335499246,2693.2430322541254,2468.8308309583263,2244.4186296625276,2020.0064283667286,1795.5942270709297,1571.1820257751308,1346.7698244793319,1122.3576231835327,897.94542188773369,673.53322059193465,449.12101929613556,224.70881800033646,0.29661670453737088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38575000000000004},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000002191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38575000000000004},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38575000000000004},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000002191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":3585.2435789163146},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":3565.8690751205158},{"$f":"+E314+F309","v":3546.4984288247169},{"$f":"+F314+G309","v":3527.1239250289182},3507.7455637331195,3488.3749174373206,3366.479636141522,3142.0674348457233,2917.6552335499246,2693.2430322541254,2468.8308309583263,2244.4186296625276,2020.0064283667286,1795.5942270709297,1571.1820257751308,1346.7698244793319,1122.3576231835327,897.94542188773369,673.53322059193465,449.12101929613556,224.70881800033646,0.29661670453737088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":2355.6188854862994},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":2342.8892212295391},{"$f":"IF(F308<>0,+E315+F308,0)","v":2330.1620914727791},{"$f":"IF(G308<>0,+F315+G308,0)","v":2317.4324272160188},2304.7002284592586,2291.9730987024986,2211.8840279457386,2064.4380851889782,1916.9921424322181,1769.546199675458,1622.1002569186978,1474.6543141619377,1327.2083714051776,1179.7624286484174,1032.3164858916573,884.87054313489716,737.42460037813703,589.9786576213769,442.53271486461676,295.08677210785663,147.6408293510965,0.19488659433636712,6.7720828944572986E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":1229.6246934300152},{"$f":"+E318","v":1222.9798538909765},{"$f":"+F318","v":1216.3363373519378},1209.6914978128991,1203.0453352738605,1196.4018187348217,1154.5956081957829,1077.6293496567441,1000.6630911177053,923.69683257866654,846.73057403962775,769.76431550058896,692.79805696155017,615.83179842251127,538.86553988347237,461.89928134443346,384.93302280539456,307.96676426635565,231.00050572731669,154.03424718827773,77.067988649238771,0.10173011019981004,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,{"$f":"+BR318","v":-1.8709200855226982E-12},-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":6.644839539038724},{"$f":"+F308-F309","v":6.6435165390387301},6.6448395390387276,6.6461625390387251,6.6435165390387301,41.806210539038773,76.966258539038762,76.96625853903879,76.966258539038819,76.96625853903879,76.96625853903879,76.966258539038819,76.966258539038876,76.966258539038876,76.966258539038904,76.966258539038932,76.966258539038932,76.966258539038961,76.966258539038961,76.966258539038961,76.966258539038961,0.10173011020168096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":1229.6246934300152},"     End Excess Deferred",{"$f":"+E316-E317","v":1222.9798538909765},{"$f":"+F316-F317","v":1216.3363373519378},1209.6914978128991,1203.0453352738605,1196.4018187348217,1154.5956081957829,1077.6293496567441,1000.6630911177053,923.69683257866654,846.73057403962775,769.76431550058896,692.79805696155017,615.83179842251127,538.86553988347237,461.89928134443346,384.93302280539456,307.96676426635565,231.00050572731669,154.03424718827773,77.067988649238771,0.10173011019981004,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,{"$f":"+BR316-BR317","v":-1.8709200855226982E-12},-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12,-1.8709200855226982E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":1229.6246934300175},{"$f":"+E308-E309","v":6.644839539038724},{"$f":"+F308-F309","v":6.6435165390387301},{"$f":"+G308-G309","v":6.6448395390387276},6.6461625390387251,6.6435165390387301,41.806210539038773,76.966258539038762,76.96625853903879,76.966258539038819,76.96625853903879,76.96625853903879,76.966258539038819,76.966258539038876,76.966258539038876,76.966258539038904,76.966258539038932,76.966258539038932,76.966258539038961,76.966258539038961,76.966258539038961,76.966258539038961,0.10173011020168096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":10630.033718241264},"     Begin Cumulative Difference",{"$f":"+$C322","v":10630.033718241264},{"$f":"+E324","v":10572.913751479198},{"$f":"+F324","v":10515.803784717133},10458.683817955067,10401.593851193002,10344.463884430936,10287.34391766887,9928.0139509068049,9266.4539841447404,8604.8940173826741,7943.3340506206087,7281.7740838585432,6620.2141170964778,5958.6541503344124,5297.094183572347,4635.5342168102816,3973.9742500482162,3312.4142832861507,2650.8543165240853,1989.2943497620199,1327.7343829999545,666.17441623788909,4.614449475823676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-57.11996676206536},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-57.109966762065369},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-57.11996676206536},-57.089966762065387,-57.129966762065465,-57.11996676206536,-359.3299667620654,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":10572.913751479198},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":10515.803784717133},10458.683817955067,10401.593851193002,10344.463884430936,10287.34391766887,9928.0139509068049,9266.4539841447404,8604.8940173826741,7943.3340506206087,7281.7740838585432,6620.2141170964778,5958.6541503344124,5297.094183572347,4635.5342168102816,3973.9742500482162,3312.4142832861507,2650.8543165240853,1989.2943497620199,1327.7343829999545,666.17441623788909,4.614449475823676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-57.11996676206536},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-57.109966762065369},-57.11996676206536,-57.089966762065387,-57.129966762065465,-57.11996676206536,-359.3299667620654,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-661.55996676206541,-4.614449475823676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38575000000000004},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38575000000000004},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-14.477055575845466},{"$f":"IF(F322=0,0,F325*$C327)","v":-14.474521075845468},{"$f":"IF(G322=0,0,G325*$C327)","v":-14.477055575845466},-14.469452075845473,-14.479590075845492,-14.477055575845466,-91.07218007584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-167.67237357584548,-1.1695322196475106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-22.034027178466715},{"$f":"+F325*F326","v":-22.030169678466716},{"$f":"+G325*G326","v":-22.034027178466715},-22.022454678466726,-22.037884678466757,-22.034027178466715,-138.61153467846677,-255.19675717846675,-255.19675717846675,-255.19675717846678,-255.19675717846678,-255.19675717846684,-255.19675717846684,-255.19675717846684,-255.19675717846684,-255.19675717846684,-255.19675717846684,-255.19675717846678,-255.19675717846678,-255.19675717846684,-255.19675717846678,-255.19675717846678,-1.7800238852989878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":4100.5355068115678},"     Begin Cumulative DFIT",{"$f":"+C329","v":4100.5355068115678},{"$f":"+E330","v":4078.5014796331011},{"$f":"+F330","v":4056.4713099546343},4034.4372827761676,4012.414828097701,3990.3769434192341,3968.3429162407674,3829.7313815623006,3574.5346243838339,3319.3378672053673,3064.1411100269006,2808.9443528484339,2553.7475956699673,2298.5508384915006,2043.3540813130337,1788.1573241345668,1532.9605669560999,1277.763809777633,1022.5670525991662,767.37029542069945,512.17353824223255,256.97678106376577,1.7800238852989878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":4078.5014796331011},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":4056.4713099546343},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":4034.4372827761676},4012.414828097701,3990.3769434192341,3968.3429162407674,3829.7313815623006,3574.5346243838339,3319.3378672053673,3064.1411100269006,2808.9443528484339,2553.7475956699673,2298.5508384915006,2043.3540813130337,1788.1573241345668,1532.9605669560999,1277.763809777633,1022.5670525991662,767.37029542069945,512.17353824223255,256.97678106376577,1.7800238852989878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38575000000000004},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38575000000000004},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38575000000000004},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38575000000000004},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":4100.5355068115678},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":4078.5014796331011},{"$f":"+E333+F328","v":4056.4713099546343},{"$f":"+F333+G328","v":4034.4372827761676},4012.414828097701,3990.3769434192341,3968.3429162407674,3829.7313815623006,3574.5346243838339,3319.3378672053673,3064.1411100269006,2808.9443528484339,2553.7475956699673,2298.5508384915006,2043.3540813130337,1788.1573241345668,1532.9605669560999,1277.763809777633,1022.5670525991662,767.37029542069945,512.17353824223255,256.97678106376577,1.7800238852989878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":2694.1820458882485},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":2679.704990312403},{"$f":"IF(F327<>0,+E334+F327,0)","v":2665.2304692365574},{"$f":"IF(G327<>0,+F334+G327,0)","v":2650.7534136607119},2636.2839615848666,2621.8043715090212,2607.3273159331757,2516.2551358573301,2348.5827622814845,2180.910388705639,2013.2380151297934,1845.5656415539479,1677.8932679781024,1510.2208944022568,1342.5485208264113,1174.8761472505657,1007.2037736747202,839.53140009887466,671.85902652302912,504.18665294718363,336.51427937133815,168.84190579549266,1.1695322196471807,-3.2995828291859652E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":1406.3534609233193},{"$f":"+E337","v":1398.7964893206981},{"$f":"+F337","v":1391.2408407180769},1383.6838691154558,1376.1308665128345,1368.5725719102131,1361.015600307592,1313.4762457049708,1225.9518621023494,1138.4274784997281,1050.9030948971067,963.37871129448536,875.854327691864,788.32994408924264,700.80556048662129,613.28117688399993,525.75679328137858,438.23240967875722,350.70802607613592,263.18364247351462,175.65925887089327,88.134875268271969,0.61049166565067026,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,{"$f":"+BR337","v":-8.0691009429756377E-13},-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":7.5569716026212497},{"$f":"+F327-F328","v":7.5556486026212486},7.5569716026212497,7.5530026026212536,7.558294602621265,7.5569716026212497,47.539354602621287,87.52438360262127,87.52438360262127,87.524383602621299,87.524383602621299,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621299,87.524383602621299,87.524383602621356,87.524383602621299,87.524383602621299,0.61049166565147717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":1406.3534609233193},"     End Excess Deferred",{"$f":"+E335-E336","v":1398.7964893206981},{"$f":"+F335-F336","v":1391.2408407180769},1383.6838691154558,1376.1308665128345,1368.5725719102131,1361.015600307592,1313.4762457049708,1225.9518621023494,1138.4274784997281,1050.9030948971067,963.37871129448536,875.854327691864,788.32994408924264,700.80556048662129,613.28117688399993,525.75679328137858,438.23240967875722,350.70802607613592,263.18364247351462,175.65925887089327,88.134875268271969,0.61049166565067026,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,{"$f":"+BR335-BR336","v":-8.0691009429756377E-13},-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13,-8.0691009429756377E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":1406.3534609233204},{"$f":"+E327-E328","v":7.5569716026212497},{"$f":"+F327-F328","v":7.5556486026212486},{"$f":"+G327-G328","v":7.5569716026212497},7.5530026026212536,7.558294602621265,7.5569716026212497,47.539354602621287,87.52438360262127,87.52438360262127,87.524383602621299,87.524383602621299,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621299,87.524383602621299,87.524383602621356,87.524383602621299,87.524383602621299,0.61049166565147717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":19078.812780277589},"     Begin Cumulative Difference",{"$f":"+$C341","v":19078.812780277589},{"$f":"+E343","v":18628.523385973225},{"$f":"+F343","v":18178.233991668862},17727.934597364496,17277.655203060131,16827.355808755765,16377.066414451399,15926.777020147034,15379.077625842669,14354.668231538304,13330.258837233938,12305.849442929572,11281.440048625205,10257.030654320839,9232.6212600164727,8208.2118657121064,7183.802471407741,6159.3930771033756,5134.9836827990102,4110.5742884946449,3086.1648941902795,2061.7554998859141,1037.3461055815487,12.936711277183349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-450.28939430436537},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-450.28939430436537},-450.29939430436536,-450.27939430436538,-450.29939430436536,-450.28939430436537,-450.28939430436537,-547.69939430436534,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":18628.523385973225},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":18178.233991668862},17727.934597364496,17277.655203060131,16827.355808755765,16377.066414451399,15926.777020147034,15379.077625842669,14354.668231538304,13330.258837233938,12305.849442929572,11281.440048625205,10257.030654320839,9232.6212600164727,8208.2118657121064,7183.802471407741,6159.3930771033756,5134.9836827990102,4110.5742884946449,3086.1648941902795,2061.7554998859141,1037.3461055815487,12.936711277183349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-450.28939430436537},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-450.28939430436537},-450.29939430436536,-450.27939430436538,-450.29939430436536,-450.28939430436537,-450.28939430436537,-547.69939430436534,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-1024.4093943043654,-12.936711277183349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999993},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-114.1258469864414},{"$f":"IF(F341=0,0,F344*$C346)","v":-114.1258469864414},{"$f":"IF(G341=0,0,G344*$C346)","v":-114.12838148644141},-114.12331248644141,-114.12838148644141,-114.1258469864414,-114.1258469864414,-138.8144114864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-259.6365609864414,-3.27880947320212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-173.69913385290894},{"$f":"+F344*F345","v":-173.69913385290891},{"$f":"+G344*G345","v":-173.7029913529089},-173.69527635290891,-173.7029913529089,-173.69913385290894,-173.69913385290894,-211.27504135290891,-395.16592385290892,-395.16592385290886,-395.16592385290886,-395.16592385290886,-395.16592385290892,-395.16592385290892,-395.16592385290892,-395.16592385290892,-395.16592385290892,-395.16592385290886,-395.16592385290886,-395.16592385290886,-395.1659238529088,-395.16592385290886,-395.16592385290886,-4.990336375173456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":7359.6520299920794},"     Begin Cumulative DFIT",{"$f":"+C348","v":7359.6520299920794},{"$f":"+E349","v":7185.9528961391707},{"$f":"+F349","v":7012.2537622862619},6838.5507709333533,6664.8554945804444,6491.1525032275358,6317.4533693746271,6143.7542355217183,5932.479194168809,5537.3132703158999,5142.1473464629908,4746.9814226100816,4351.8154987571725,3956.6495749042633,3561.4836510513542,3166.317727198445,2771.1518033455359,2375.9858794926267,1980.8199556397178,1585.6540317868089,1190.4881079339,795.32218408099118,400.15626022808232,4.990336375173456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":7185.9528961391707},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":7012.2537622862619},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":6838.5507709333533},6664.8554945804444,6491.1525032275358,6317.4533693746271,6143.7542355217183,5932.479194168809,5537.3132703158999,5142.1473464629908,4746.9814226100816,4351.8154987571725,3956.6495749042633,3561.4836510513542,3166.317727198445,2771.1518033455359,2375.9858794926267,1980.8199556397178,1585.6540317868089,1190.4881079339,795.32218408099118,400.15626022808232,4.990336375173456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999993},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999993},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":7359.6520299920794},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":7185.9528961391707},{"$f":"+E352+F347","v":7012.2537622862619},{"$f":"+F352+G347","v":6838.5507709333533},6664.8554945804444,6491.1525032275358,6317.4533693746271,6143.7542355217183,5932.479194168809,5537.3132703158999,5142.1473464629908,4746.9814226100816,4351.8154987571725,3956.6495749042633,3561.4836510513542,3166.317727198445,2771.1518033455359,2375.9858794926267,1980.8199556397178,1585.6540317868089,1190.4881079339,795.32218408099118,400.15626022808232,4.990336375173456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":4835.5250991613548},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":4721.3992521749133},{"$f":"IF(F346<>0,+E353+F346,0)","v":4607.2734051884718},{"$f":"IF(G346<>0,+F353+G346,0)","v":4493.1450237020308},4379.0217112155897,4264.8933297291478,4150.7674827427063,4036.6416357562648,3897.8272242698235,3638.190663283382,3378.5541022969405,3118.917541310499,2859.2809803240575,2599.644419337616,2340.0078583511745,2080.371297364733,1820.7347363782915,1561.09817539185,1301.4616144054085,1041.8250534189669,782.18849243252555,522.55193144608415,262.91537045964276,3.2788094732013633,-7.567280135845067E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":2524.1269308307246},{"$f":"+E356","v":2464.5536439642569},{"$f":"+F356","v":2404.9803570977892},2345.4057472313216,2285.8337833648543,2226.2591734983866,2166.6858866319189,2107.1125997654513,2034.6519698989837,1899.122607032516,1763.5932441660486,1628.0638812995812,1492.5345184331138,1357.0051555666464,1221.4757927001788,1085.9464298337111,950.41706696724361,814.88770410077609,679.35834123430868,543.82897836784127,408.29961550137381,272.7702526349064,137.24088976843893,1.7115269019714674,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,{"$f":"+BR356","v":1.3145040611561853E-13},1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":59.573286866467541},{"$f":"+F346-F347","v":59.573286866467512},59.574609866467483,59.571963866467499,59.574609866467483,59.573286866467541,59.573286866467541,72.460629866467514,135.52936286646752,135.52936286646747,135.52936286646747,135.52936286646747,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646747,135.52936286646747,135.52936286646747,135.52936286646741,135.52936286646747,135.52936286646747,1.7115269019713359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":2524.1269308307246},"     End Excess Deferred",{"$f":"+E354-E355","v":2464.5536439642569},{"$f":"+F354-F355","v":2404.9803570977892},2345.4057472313216,2285.8337833648543,2226.2591734983866,2166.6858866319189,2107.1125997654513,2034.6519698989837,1899.122607032516,1763.5932441660486,1628.0638812995812,1492.5345184331138,1357.0051555666464,1221.4757927001788,1085.9464298337111,950.41706696724361,814.88770410077609,679.35834123430868,543.82897836784127,408.29961550137381,272.7702526349064,137.24088976843893,1.7115269019714674,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,{"$f":"+BR354-BR355","v":1.3145040611561853E-13},1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13,1.3145040611561853E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":2524.1269308307246},{"$f":"+E346-E347","v":59.573286866467541},{"$f":"+F346-F347","v":59.573286866467512},{"$f":"+G346-G347","v":59.574609866467483},59.571963866467499,59.574609866467483,59.573286866467541,59.573286866467541,72.460629866467514,135.52936286646752,135.52936286646747,135.52936286646747,135.52936286646747,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646747,135.52936286646747,135.52936286646747,135.52936286646741,135.52936286646747,135.52936286646747,1.7115269019713359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":438457.76858958747},"     Begin Cumulative Difference",{"$f":"+$C360","v":438457.76858958747},{"$f":"+E362","v":420202.60063005338},{"$f":"+F362","v":401947.43267051928},383692.26471098518,365437.09675145108,347181.92879191699,328926.76083238289,310671.59287284879,292416.4249133147,274161.2569537806,255906.0889942465,237650.9210347124,219395.75307517831,201140.58511564421,182885.41715611011,164630.24919657601,146375.08123704192,128119.91327750782,109864.74531797372,91609.577358439623,73354.409398905525,55099.241439371428,36844.073479837331,18588.905520303237,333.73756076914287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-18255.167959534094},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-18255.167959534094},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-18255.167959534094},-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":420202.60063005338},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":401947.43267051928},383692.26471098518,365437.09675145108,347181.92879191699,328926.76083238289,310671.59287284879,292416.4249133147,274161.2569537806,255906.0889942465,237650.9210347124,219395.75307517831,201140.58511564421,182885.41715611011,164630.24919657601,146375.08123704192,128119.91327750782,109864.74531797372,91609.577358439623,73354.409398905525,55099.241439371428,36844.073479837331,18588.905520303237,333.73756076914287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-18255.167959534094},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-18255.167959534094},-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-18255.167959534094,-333.73756076914287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-4626.772319343916},{"$f":"IF(F360=0,0,F363*$C365)","v":-4626.772319343916},{"$f":"IF(G360=0,0,G363*$C365)","v":-4626.772319343916},-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-4626.772319343916,-84.585784776939263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-7041.9310403902764},{"$f":"+F363*F364","v":-7041.9310403902764},{"$f":"+G363*G364","v":-7041.9310403902764},-7041.9310403902764,-7041.9310403902764,-7041.9310403902764,-7041.9310403902764,-7041.9310403902764,-7041.9310403902764,-7041.9310403902764,-7041.9310403902755,-7041.9310403902755,-7041.9310403902755,-7041.9310403902755,-7041.9310403902755,-7041.9310403902755,-7041.9310403902755,-7041.9310403902755,-7041.9310403902746,-7041.9310403902746,-7041.9310403902746,-7041.9310403902746,-7041.9310403902755,-7041.9310403902755,-128.73926406669671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":169135.08423343336},"     Begin Cumulative DFIT",{"$f":"+C367","v":169135.08423343336},{"$f":"+E368","v":162093.15319304308},{"$f":"+F368","v":155051.2221526528},148009.29111226252,140967.36007187224,133925.42903148197,126883.49799109169,119841.56695070141,112799.63591031113,105757.70486992085,98715.773829530575,91673.842789140297,84631.911748750019,77589.980708359741,70548.049667969462,63506.118627579184,56464.187587188906,49422.256546798628,42380.32550640835,35338.394466018071,28296.463425627797,21254.532385237522,14212.601344847248,7170.6703044569722,128.73926406669671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":162093.15319304308},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":155051.2221526528},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":148009.29111226252},140967.36007187224,133925.42903148197,126883.49799109169,119841.56695070141,112799.63591031113,105757.70486992085,98715.773829530575,91673.842789140297,84631.911748750019,77589.980708359741,70548.049667969462,63506.118627579184,56464.187587188906,49422.256546798628,42380.32550640835,35338.394466018071,28296.463425627797,21254.532385237522,14212.601344847248,7170.6703044569722,128.73926406669671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":169135.08423343336},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":162093.15319304308},{"$f":"+E371+F366","v":155051.2221526528},{"$f":"+F371+G366","v":148009.29111226252},140967.36007187224,133925.42903148197,126883.49799109169,119841.56695070141,112799.63591031113,105757.70486992085,98715.773829530575,91673.842789140297,84631.911748750019,77589.980708359741,70548.049667969462,63506.118627579184,56464.187587188906,49422.256546798628,42380.32550640835,35338.394466018071,28296.463425627797,21254.532385237522,14212.601344847248,7170.6703044569722,128.73926406669671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":111127.12144903095},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":106500.34912968703},{"$f":"IF(F365<>0,+E372+F365,0)","v":101873.57681034312},{"$f":"IF(G365<>0,+F372+G365,0)","v":97246.804490999202},92620.032171655286,87993.25985231137,83366.487532967454,78739.715213623538,74112.942894279622,69486.170574935706,64859.39825559179,60232.625936247874,55605.853616903958,50979.081297560042,46352.308978216126,41725.53665887221,37098.764339528294,32471.992020184378,27845.219700840462,23218.447381496546,18591.67506215263,13964.902742808714,9338.1304234647978,4711.3581041208818,84.585784776965738,2.6474822334421333E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":58007.962784402407},{"$f":"+E375","v":55592.804063356045},{"$f":"+F375","v":53177.645342309683},50762.486621263321,48347.327900216958,45932.169179170596,43517.010458124234,41101.851737077872,38686.69301603151,36271.534294985147,33856.375573938785,31441.216852892427,29026.058131846068,26610.89941079971,24195.740689753351,21780.581968706992,19365.423247660634,16950.264526614275,14535.105805567917,12119.947084521558,9704.7883634751997,7289.6296424288412,4874.4709213824826,2459.3122003361232,44.153479289763709,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,{"$f":"+BR375","v":6.2669869294040836E-12},6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":2415.1587210463604},{"$f":"+F365-F366","v":2415.1587210463604},2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463586,2415.1587210463586,2415.1587210463586,2415.1587210463586,2415.1587210463595,2415.1587210463595,44.153479289757442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":58007.962784402407},"     End Excess Deferred",{"$f":"+E373-E374","v":55592.804063356045},{"$f":"+F373-F374","v":53177.645342309683},50762.486621263321,48347.327900216958,45932.169179170596,43517.010458124234,41101.851737077872,38686.69301603151,36271.534294985147,33856.375573938785,31441.216852892427,29026.058131846068,26610.89941079971,24195.740689753351,21780.581968706992,19365.423247660634,16950.264526614275,14535.105805567917,12119.947084521558,9704.7883634751997,7289.6296424288412,4874.4709213824826,2459.3122003361232,44.153479289763709,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,{"$f":"+BR373-BR374","v":6.2669869294040836E-12},6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12,6.2669869294040836E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":58007.962784402422},{"$f":"+E365-E366","v":2415.1587210463604},{"$f":"+F365-F366","v":2415.1587210463604},{"$f":"+G365-G366","v":2415.1587210463604},2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463586,2415.1587210463586,2415.1587210463586,2415.1587210463586,2415.1587210463595,2415.1587210463595,44.153479289757442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":4112.6609640287979},"     Begin Cumulative Difference",{"$f":"+$C398","v":4112.6609640287979},{"$f":"+E400","v":4068.6696830265587},{"$f":"+F400","v":4007.1484020243197},3929.4171210220807,3843.2658400198416,3757.1145590176025,3670.9632780153634,3584.8119970131243,3498.6607160108852,3412.5094350086461,3326.3581540064069,3240.2168730041681,3154.065592001929,3067.9243109996901,2981.773029997451,2895.6217489952119,2785.5304679929727,2507.7991869907337,2230.0679059884947,1952.3366249862556,1674.6053439840166,1396.8740629817776,1119.1427819795385,841.41150097729951,563.68021997506048,285.9489389728214,8.2176579705823087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-43.991281002239077},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-61.521281002239078},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-77.731281002239086},-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.141281002239083,-86.151281002239074,-86.141281002239083,-86.151281002239074,-86.151281002239074,-110.0912810022391,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":4068.6696830265587},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":4007.1484020243197},3929.4171210220807,3843.2658400198416,3757.1145590176025,3670.9632780153634,3584.8119970131243,3498.6607160108852,3412.5094350086461,3326.3581540064069,3240.2168730041681,3154.065592001929,3067.9243109996901,2981.773029997451,2895.6217489952119,2785.5304679929727,2507.7991869907337,2230.0679059884947,1952.3366249862556,1674.6053439840166,1396.8740629817776,1119.1427819795385,841.41150097729951,563.68021997506048,285.9489389728214,8.2176579705823087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-43.991281002239077},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-61.521281002239078},-77.731281002239086,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.151281002239074,-86.141281002239083,-86.151281002239074,-86.141281002239083,-86.151281002239074,-86.151281002239074,-110.0912810022391,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-277.73128100223909,-8.2176579705823087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-11.149590170017495},{"$f":"IF(F398=0,0,F401*$C403)","v":-15.592568670017496},{"$f":"IF(G398=0,0,G401*$C403)","v":-19.700993170017497},-21.835042170017495,-21.835042170017495,-21.835042170017495,-21.835042170017495,-21.835042170017495,-21.835042170017495,-21.835042170017495,-21.832507670017495,-21.835042170017495,-21.832507670017495,-21.835042170017495,-21.835042170017495,-27.902635170017501,-70.390993170017495,-70.390993170017495,-70.390993170017495,-70.390993170017495,-70.390993170017495,-70.390993170017495,-70.390993170017495,-70.390993170017495,-70.390993170017495,-70.390993170017495,-2.0827654126440862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-16.969636646613722},{"$f":"+F401*F402","v":-23.731834146613725},{"$f":"+G401*G402","v":-29.984841646613727},-33.232856646613726,-33.232856646613726,-33.232856646613719,-33.232856646613719,-33.232856646613719,-33.232856646613719,-33.232856646613719,-33.228999146613724,-33.232856646613719,-33.228999146613724,-33.232856646613719,-33.232856646613719,-42.467711646613722,-107.13484164661372,-107.13484164661372,-107.13484164661371,-107.13484164661371,-107.13484164661371,-107.13484164661369,-107.13484164661368,-107.13484164661368,-107.13484164661368,-107.13484164661367,-3.1699615621521247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":1586.4589668741087},"     Begin Cumulative DFIT",{"$f":"+C405","v":1586.4589668741087},{"$f":"+E406","v":1569.489330227495},{"$f":"+F406","v":1545.7574960808813},1515.7726544342677,1482.5397977876539,1449.3069411410402,1416.0740844944264,1382.8412278478127,1349.6083712011989,1316.3755145545852,1283.1426579079714,1249.9136587613577,1216.680802114744,1183.4518029681303,1150.2189463215166,1116.9860896749028,1074.5183780282891,967.38353638167541,860.24869473506169,753.11385308844797,645.97901144183425,538.84416979522052,431.7093281486068,324.57448650199314,217.43964485537947,110.30480320876579,3.1699615621521247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":1569.489330227495},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":1545.7574960808813},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":1515.7726544342677},1482.5397977876539,1449.3069411410402,1416.0740844944264,1382.8412278478127,1349.6083712011989,1316.3755145545852,1283.1426579079714,1249.9136587613577,1216.680802114744,1183.4518029681303,1150.2189463215166,1116.9860896749028,1074.5183780282891,967.38353638167541,860.24869473506169,753.11385308844797,645.97901144183425,538.84416979522052,431.7093281486068,324.57448650199314,217.43964485537947,110.30480320876579,3.1699615621521247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":1586.4589668741087},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":1569.489330227495},{"$f":"+E409+F404","v":1545.7574960808813},{"$f":"+F409+G404","v":1515.7726544342677},1482.5397977876539,1449.3069411410402,1416.0740844944264,1382.8412278478127,1349.6083712011989,1316.3755145545852,1283.1426579079714,1249.9136587613577,1216.680802114744,1183.4518029681303,1150.2189463215166,1116.9860896749028,1074.5183780282891,967.38353638167541,860.24869473506169,753.11385308844797,645.97901144183425,538.84416979522052,431.7093281486068,324.57448650199314,217.43964485537947,110.30480320876579,3.1699615621521247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":1042.3539213330989},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":1031.2043311630814},{"$f":"IF(F403<>0,+E410+F403,0)","v":1015.6117624930639},{"$f":"IF(G403<>0,+F410+G403,0)","v":995.91076932304645},974.07572715302899,952.24068498301153,930.40564281299407,908.57060064297661,886.73555847295916,864.9005163029417,843.06547413292424,821.23296646290669,799.39792429288923,777.56541662287168,755.73037445285422,733.89533228283676,705.99269711281931,635.60170394280181,565.2107107727843,494.81971760276679,424.42872443274928,354.03773126273177,283.64673809271426,213.25574492269675,142.86475175267924,72.473758582661745,2.0827654126442496,1.6342482922482304E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":544.10504554100976},{"$f":"+E413","v":538.28499906441357},{"$f":"+F413","v":530.14573358781729},519.86188511122111,508.46407063462487,497.06625615802864,485.6684416814324,474.27062720483616,462.87281272823992,451.47499825164368,440.07718377504744,428.68069229845122,417.28287782185498,405.88638634525876,394.48857186866252,383.09075739206628,368.52568091547005,331.78183243887383,295.03798396227762,258.29413548568141,221.5502870090852,184.80643853248898,148.06259005589277,111.31874157929659,74.574893102700401,37.831044626104216,1.0871961495080456,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,{"$f":"+BR413","v":7.1054273576010019E-15},7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":5.820046476596227},{"$f":"+F403-F404","v":8.1392654765962291},10.28384847659623,11.397814476596231,11.397814476596231,11.397814476596224,11.397814476596224,11.397814476596224,11.397814476596224,11.397814476596224,11.396491476596228,11.397814476596224,11.396491476596228,11.397814476596224,11.397814476596224,14.565076476596222,36.743848476596227,36.743848476596227,36.743848476596213,36.743848476596213,36.743848476596213,36.743848476596199,36.743848476596185,36.743848476596185,36.743848476596185,36.74384847659617,1.0871961495080384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":544.10504554100976},"     End Excess Deferred",{"$f":"+E411-E412","v":538.28499906441357},{"$f":"+F411-F412","v":530.14573358781729},519.86188511122111,508.46407063462487,497.06625615802864,485.6684416814324,474.27062720483616,462.87281272823992,451.47499825164368,440.07718377504744,428.68069229845122,417.28287782185498,405.88638634525876,394.48857186866252,383.09075739206628,368.52568091547005,331.78183243887383,295.03798396227762,258.29413548568141,221.5502870090852,184.80643853248898,148.06259005589277,111.31874157929659,74.574893102700401,37.831044626104216,1.0871961495080456,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,{"$f":"+BR411-BR412","v":7.1054273576010019E-15},7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":544.10504554100976},{"$f":"+E403-E404","v":5.820046476596227},{"$f":"+F403-F404","v":8.1392654765962291},{"$f":"+G403-G404","v":10.28384847659623},11.397814476596231,11.397814476596231,11.397814476596224,11.397814476596224,11.397814476596224,11.397814476596224,11.397814476596224,11.396491476596228,11.397814476596224,11.396491476596228,11.397814476596224,11.397814476596224,14.565076476596222,36.743848476596227,36.743848476596227,36.743848476596213,36.743848476596213,36.743848476596213,36.743848476596199,36.743848476596185,36.743848476596185,36.743848476596185,36.74384847659617,1.0871961495080384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":107557.36374569245},"     Begin Cumulative Difference",{"$f":"+$C417","v":107557.36374569245},{"$f":"+E419","v":106794.31301086847},{"$f":"+F419","v":105555.44227604449},103876.44154122051,101790.32080639653,99588.200071572544,97386.069336748566,95183.938601924587,92981.817867100603,90779.697132276619,88577.576397452634,86375.45566262865,84173.324927804671,81971.204192980687,79769.083458156703,77566.962723332719,75364.841988508735,71323.281253684763,64216.000518860783,57108.719784036803,50001.439049212822,42894.158314388842,35786.877579564862,28679.596844740885,21572.316109916908,14465.035375092932,7357.7546402689541,250.47390544497648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-763.05073482397802},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-1238.8707348239777},-1679.0007348239778,-2086.1207348239777,-2202.1207348239777,-2202.1307348239779,-2202.1307348239779,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-2202.1307348239779,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-4041.5607348239778,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":106794.31301086847},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":105555.44227604449},103876.44154122051,101790.32080639653,99588.200071572544,97386.069336748566,95183.938601924587,92981.817867100603,90779.697132276619,88577.576397452634,86375.45566262865,84173.324927804671,81971.204192980687,79769.083458156703,77566.962723332719,75364.841988508735,71323.281253684763,64216.000518860783,57108.719784036803,50001.439049212822,42894.158314388842,35786.877579564862,28679.596844740885,21572.316109916908,14465.035375092932,7357.7546402689541,250.47390544497648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-763.05073482397802},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-1238.8707348239777},-1679.0007348239778,-2086.1207348239777,-2202.1207348239777,-2202.1307348239779,-2202.1307348239779,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-2202.1307348239779,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-2202.1207348239777,-4041.5607348239778,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-7107.2807348239776,-250.47390544497648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-193.39520874113722},{"$f":"IF(F417=0,0,F420*$C422)","v":-313.99178774113716},{"$f":"IF(G417=0,0,G420*$C422)","v":-425.54273624113722},-528.72730024113719,-558.12750024113723,-558.13003474113725,-558.13003474113725,-558.12750024113723,-558.12750024113723,-558.12750024113723,-558.12750024113723,-558.13003474113725,-558.12750024113723,-558.12750024113723,-558.12750024113723,-558.12750024113723,-1024.3335682411373,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-1801.3403022411371,-63.48261133502929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-294.3468209583495},{"$f":"+F420*F421","v":-477.8943859583494},{"$f":"+G420*G421","v":-647.6745334583494},-804.72107345834934,-849.46807345834952,-849.4719309583495,-849.4719309583495,-849.46807345834929,-849.46807345834929,-849.46807345834929,-849.46807345834929,-849.47193095834928,-849.46807345834929,-849.46807345834941,-849.46807345834941,-849.46807345834952,-1559.0320534583498,-2741.6335434583498,-2741.6335434583502,-2741.6335434583502,-2741.6335434583507,-2741.6335434583511,-2741.6335434583511,-2741.6335434583516,-2741.6335434583507,-2741.6335434583507,-2741.6335434583511,-96.62030902539982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":41490.253064900862},"     Begin Cumulative DFIT",{"$f":"+C424","v":41490.253064900862},{"$f":"+E425","v":41195.906243942511},{"$f":"+F425","v":40718.011857984158},40070.337324525812,39265.616251067462,38416.14817760911,37566.676246650757,36717.204315692405,35867.736242234052,35018.268168775699,34168.800095317347,33319.332021858994,32469.860090900645,31620.392017442296,30770.923943983948,29921.455870525599,29071.98779706725,27512.955743608902,24771.322200150553,22029.688656692204,19288.055113233855,16546.421569775506,13804.788026317156,11063.154482858805,8321.5209394004523,5579.8873959421016,2838.253852483751,96.62030902539982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":41195.906243942511},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":40718.011857984158},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":40070.337324525812},39265.616251067462,38416.14817760911,37566.676246650757,36717.204315692405,35867.736242234052,35018.268168775699,34168.800095317347,33319.332021858994,32469.860090900645,31620.392017442296,30770.923943983948,29921.455870525599,29071.98779706725,27512.955743608902,24771.322200150553,22029.688656692204,19288.055113233855,16546.421569775506,13804.788026317156,11063.154482858805,8321.5209394004523,5579.8873959421016,2838.253852483751,96.62030902539982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":41490.253064900862},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":41195.906243942511},{"$f":"+E428+F423","v":40718.011857984158},{"$f":"+F428+G423","v":40070.337324525812},39265.616251067462,38416.14817760911,37566.676246650757,36717.204315692405,35867.736242234052,35018.268168775699,34168.800095317347,33319.332021858994,32469.860090900645,31620.392017442296,30770.923943983948,29921.455870525599,29071.98779706725,27512.955743608902,24771.322200150553,22029.688656692204,19288.055113233855,16546.421569775506,13804.788026317156,11063.154482858805,8321.5209394004523,5579.8873959421016,2838.253852483751,96.62030902539982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":27260.413841345751},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":27067.018632604613},{"$f":"IF(F422<>0,+E429+F422,0)","v":26753.026844863474},{"$f":"IF(G422<>0,+F429+G422,0)","v":26327.484108622339},25798.7568083812,25240.629308140062,24682.499273398924,24124.369238657786,23566.241738416647,23008.114238175509,22449.98673793437,21891.859237693232,21333.729202952094,20775.601702710956,20217.474202469817,19659.346702228679,19101.21920198754,18076.885633746402,16275.545331505265,14474.205029264129,12672.864727022992,10871.524424781855,9070.1841225407188,7268.8438202995821,5467.5035180584455,3666.1632158173084,1864.8229135761712,63.482611335034107,4.8174797484534793E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":14229.839223555111},{"$f":"+E432","v":14128.887611337899},{"$f":"+F432","v":13964.985013120688},13742.853215903475,13466.859442686262,13175.51886946905,12884.176973251837,12592.835077034624,12301.494503817412,12010.1539306002,11718.813357382987,11427.472784165775,11136.130887948562,10844.79031473135,10553.449741514138,10262.109168296925,9970.7685950797131,9436.0701098625013,8495.7768686452891,7555.483627428076,6615.1903862108629,5674.8971449936489,4734.6039037764349,3794.3106625592209,2854.0174213420064,1913.7241801247928,973.43093890757928,33.137697690365258,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,{"$f":"+BR432","v":-5.2722270993399434E-12},-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":100.95161221721227},{"$f":"+F422-F423","v":163.90259821721224},222.13179721721218,275.99377321721215,291.3405732172123,291.34189621721225,291.34189621721225,291.34057321721207,291.34057321721207,291.34057321721207,291.34057321721207,291.34189621721202,291.34057321721207,291.34057321721218,291.34057321721218,291.3405732172123,534.69848521721246,940.29324121721265,940.29324121721311,940.29324121721311,940.29324121721356,940.29324121721402,940.29324121721402,940.29324121721447,940.29324121721356,940.29324121721356,940.29324121721402,33.13769769037053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":14229.839223555111},"     End Excess Deferred",{"$f":"+E430-E431","v":14128.887611337899},{"$f":"+F430-F431","v":13964.985013120688},13742.853215903475,13466.859442686262,13175.51886946905,12884.176973251837,12592.835077034624,12301.494503817412,12010.1539306002,11718.813357382987,11427.472784165775,11136.130887948562,10844.79031473135,10553.449741514138,10262.109168296925,9970.7685950797131,9436.0701098625013,8495.7768686452891,7555.483627428076,6615.1903862108629,5674.8971449936489,4734.6039037764349,3794.3106625592209,2854.0174213420064,1913.7241801247928,973.43093890757928,33.137697690365258,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,{"$f":"+BR430-BR431","v":-5.2722270993399434E-12},-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12,-5.2722270993399434E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":14229.839223555115},{"$f":"+E422-E423","v":100.95161221721227},{"$f":"+F422-F423","v":163.90259821721224},{"$f":"+G422-G423","v":222.13179721721218},275.99377321721215,291.3405732172123,291.34189621721225,291.34189621721225,291.34057321721207,291.34057321721207,291.34057321721207,291.34057321721207,291.34189621721202,291.34057321721207,291.34057321721218,291.34057321721218,291.3405732172123,534.69848521721246,940.29324121721265,940.29324121721311,940.29324121721311,940.29324121721356,940.29324121721402,940.29324121721402,940.29324121721447,940.29324121721356,940.29324121721356,940.29324121721402,33.13769769037053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":293829.53876526508},"     Begin Cumulative Difference",{"$f":"+$C436","v":293829.53876526508},{"$f":"+E438","v":293141.35975472309},{"$f":"+F438","v":291053.22074418108},287670.14173363906,283089.22272309707,277401.25371255504,271404.80470201303,265408.34569147101,259411.896680929,253415.41767038699,247418.94865984499,241422.48964930297,235426.02063876097,229429.57162821895,223433.09261767694,217436.65360713494,211440.17459659293,205443.70558605093,194333.98657550893,174979.73756496693,155625.48855442493,136271.23954388293,116916.99053334091,97562.741522798897,78208.492512256882,58854.243501714867,39499.994491172853,20145.745480630841,791.49647008883039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-688.17901054201138},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-2088.1390105420105},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-3383.079010542011},-4580.9190105420112,-5687.9690105420104,-5996.4490105420118,-5996.4590105420102,-5996.4490105420118,-5996.4790105420107,-5996.4690105420104,-5996.4590105420102,-5996.4690105420104,-5996.4490105420118,-5996.4790105420107,-5996.4390105420116,-5996.4790105420107,-5996.4690105420104,-11109.71901054201,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":293141.35975472309},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":291053.22074418108},287670.14173363906,283089.22272309707,277401.25371255504,271404.80470201303,265408.34569147101,259411.896680929,253415.41767038699,247418.94865984499,241422.48964930297,235426.02063876097,229429.57162821895,223433.09261767694,217436.65360713494,211440.17459659293,205443.70558605093,194333.98657550893,174979.73756496693,155625.48855442493,136271.23954388293,116916.99053334091,97562.741522798897,78208.492512256882,58854.243501714867,39499.994491172853,20145.745480630841,791.49647008883039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-688.17901054201138},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-2088.1390105420105},-3383.079010542011,-4580.9190105420112,-5687.9690105420104,-5996.4490105420118,-5996.4590105420102,-5996.4490105420118,-5996.4790105420107,-5996.4690105420104,-5996.4590105420102,-5996.4690105420104,-5996.4490105420118,-5996.4790105420107,-5996.4390105420116,-5996.4790105420107,-5996.4690105420104,-11109.71901054201,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-19354.249010542011,-791.49647008883039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999998},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-174.4189702218728},{"$f":"IF(F436=0,0,F439*$C441)","v":-529.2388322218726},{"$f":"IF(G436=0,0,G439*$C441)","v":-857.4413752218727},-1161.0339232218728,-1441.6157457218726,-1519.8000017218731,-1519.8025362218725,-1519.8000017218731,-1519.8076052218726,-1519.8050707218727,-1519.8025362218725,-1519.8050707218727,-1519.8000017218731,-1519.8076052218726,-1519.7974672218729,-1519.8076052218726,-1519.8050707218727,-2815.7582832218727,-4905.334411721873,-4905.334411721873,-4905.334411721873,-4905.334411721873,-4905.334411721873,-4905.334411721873,-4905.334411721873,-4905.334411721873,-4905.334411721873,-4905.334411721873,-200.60478034401407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-265.46505331658091},{"$f":"+F439*F440","v":-805.49962331658048},{"$f":"+G439*G440","v":-1305.0227283165805},-1767.0895083165806,-2194.1340458165796,-2313.1302058165807,-2313.1340633165801,-2313.1302058165807,-2313.1417783165807,-2313.1379208165804,-2313.1340633165805,-2313.1379208165804,-2313.1302058165811,-2313.1417783165807,-2313.1263483165812,-2313.1417783165807,-2313.1379208165804,-4285.5741083165813,-7465.9015558165811,-7465.9015558165802,-7465.9015558165802,-7465.9015558165793,-7465.9015558165802,-7465.9015558165811,-7465.9015558165811,-7465.9015558165829,-7465.9015558165829,-7465.9015558165811,-305.31976333676721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":113344.74457870101},"     Begin Cumulative DFIT",{"$f":"+C443","v":113344.74457870101},{"$f":"+E444","v":113079.27952538442},{"$f":"+F444","v":112273.77990206784},110968.75717375125,109201.66766543467,107007.53361961809,104694.40341380151,102381.26935048493,100068.13914466836,97754.997366351774,95441.859445535199,93128.725382218618,90815.587461402043,88502.457255585468,86189.315477268887,83876.189128952305,81563.047350635723,79249.909429819148,74964.335321502571,67498.433765685986,60032.532209869409,52566.630654052831,45100.729098236254,37634.827542419676,30168.925986603095,22703.024430786514,15237.122874969931,7771.2213191533483,305.31976333676721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":113079.27952538442},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":112273.77990206784},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":110968.75717375125},109201.66766543467,107007.53361961809,104694.40341380151,102381.26935048493,100068.13914466836,97754.997366351774,95441.859445535199,93128.725382218618,90815.587461402043,88502.457255585468,86189.315477268887,83876.189128952305,81563.047350635723,79249.909429819148,74964.335321502571,67498.433765685986,60032.532209869409,52566.630654052831,45100.729098236254,37634.827542419676,30168.925986603095,22703.024430786514,15237.122874969931,7771.2213191533483,305.31976333676721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999998},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999993},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999993},0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":113344.74457870101},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":113079.27952538442},{"$f":"+E447+F442","v":112273.77990206784},{"$f":"+F447+G442","v":110968.75717375125},109201.66766543467,107007.53361961809,104694.40341380151,102381.26935048493,100068.13914466836,97754.997366351774,95441.859445535199,93128.725382218618,90815.587461402043,88502.457255585468,86189.315477268887,83876.189128952305,81563.047350635723,79249.909429819148,74964.335321502571,67498.433765685986,60032.532209869409,52566.630654052831,45100.729098236254,37634.827542419676,30168.925986603095,22703.024430786514,15237.122874969931,7771.2213191533483,305.31976333676721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":74471.096600056437},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":74296.677629834565},{"$f":"IF(F441<>0,+E448+F441,0)","v":73767.438797612689},{"$f":"IF(G441<>0,+F448+G441,0)","v":72909.997422390821},71748.963499168953,70307.347753447073,68787.5477517252,67267.745215503324,65747.945213781451,64228.137608559577,62708.332537837705,61188.530001615829,59668.724930893957,58148.924929172084,56629.11732395021,55109.31985672834,53589.512251506465,52069.707180784593,49253.948897562717,44348.614485840844,39443.280074118971,34537.945662397098,29632.611250675225,24727.276838953352,19821.942427231479,14916.608015509606,10011.273603787733,5105.93919206586,200.60478034398693,-2.7142732506035827E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":38873.647978644571},{"$f":"+E451","v":38782.601895549866},{"$f":"+F451","v":38506.341104455161},38058.759751360456,37452.70416626575,36700.185866171043,35906.855662076334,35113.524134981628,34320.193930886919,33526.859757792212,32733.526907697506,31940.195380602796,31146.86253050809,30353.53232641338,29560.198153318674,28766.869272223965,27973.535099129258,27180.202249034552,25710.386423939843,23149.819279845135,20589.252135750427,18028.684991655718,15468.117847561012,12907.550703466306,10346.983559371598,7786.4164152768899,5225.84927118218,2665.2821270874701,104.71498299276209,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,{"$f":"+BR451","v":8.9528384705772623E-12},8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":91.046083094708109},{"$f":"+F441-F442","v":276.26079109470788},447.58135309470777,606.05558509470779,752.518300094707,793.3302040947076,793.33152709470755,793.3302040947076,793.33417309470815,793.33285009470774,793.33152709470801,793.33285009470774,793.33020409470805,793.33417309470815,793.32888109470832,793.33417309470815,793.33285009470774,1469.8158250947085,2560.5671440947081,2560.5671440947071,2560.5671440947071,2560.5671440947062,2560.5671440947071,2560.5671440947081,2560.5671440947081,2560.5671440947099,2560.5671440947099,2560.5671440947081,104.71498299275314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":38873.647978644571},"     End Excess Deferred",{"$f":"+E449-E450","v":38782.601895549866},{"$f":"+F449-F450","v":38506.341104455161},38058.759751360456,37452.70416626575,36700.185866171043,35906.855662076334,35113.524134981628,34320.193930886919,33526.859757792212,32733.526907697506,31940.195380602796,31146.86253050809,30353.53232641338,29560.198153318674,28766.869272223965,27973.535099129258,27180.202249034552,25710.386423939843,23149.819279845135,20589.252135750427,18028.684991655718,15468.117847561012,12907.550703466306,10346.983559371598,7786.4164152768899,5225.84927118218,2665.2821270874701,104.71498299276209,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,{"$f":"+BR449-BR450","v":8.9528384705772623E-12},8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12,8.9528384705772623E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":38873.647978644571},{"$f":"+E441-E442","v":91.046083094708109},{"$f":"+F441-F442","v":276.26079109470788},{"$f":"+G441-G442","v":447.58135309470777},606.05558509470779,752.518300094707,793.3302040947076,793.33152709470755,793.3302040947076,793.33417309470815,793.33285009470774,793.33152709470801,793.33285009470774,793.33020409470805,793.33417309470815,793.32888109470832,793.33417309470815,793.33285009470774,1469.8158250947085,2560.5671440947081,2560.5671440947071,2560.5671440947071,2560.5671440947062,2560.5671440947071,2560.5671440947081,2560.5671440947081,2560.5671440947099,2560.5671440947099,2560.5671440947081,104.71498299275314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":124941.76308494294},"     Begin Cumulative Difference",{"$f":"+$C455","v":124941.76308494294},{"$f":"+E457","v":125213.36411732447},{"$f":"+F457","v":124850.955149706},123902.09618208754,122410.75721446906,120417.6282468506,117960.34927923213,115426.73031161366,112893.11134399519,110359.50237637672,107825.88340875825,105292.28444113978,102758.65547352131,100225.03650590284,97691.427538284377,95157.818570665913,92624.209603047449,90090.580635428982,87556.971667810518,82199.242700192044,74017.40373257357,65835.564764955096,57653.725797336629,49471.886829718162,41290.047862099695,33108.208894481228,24926.369926862761,16744.530959244294,8562.6919916258248,380.853024007356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":271.6010323815317},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-362.40896761846852},-948.85896761846925,-1491.3389676184688,-1993.1289676184688,-2457.2789676184684,-2533.6189676184686,-2533.6189676184686,-2533.6089676184693,-2533.6189676184686,-2533.598967618469,-2533.6289676184688,-2533.6189676184686,-2533.6089676184693,-2533.6089676184693,-2533.6089676184693,-2533.6289676184688,-2533.6089676184693,-5357.7289676184682,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":125213.36411732447},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":124850.955149706},123902.09618208754,122410.75721446906,120417.6282468506,117960.34927923213,115426.73031161366,112893.11134399519,110359.50237637672,107825.88340875825,105292.28444113978,102758.65547352131,100225.03650590284,97691.427538284377,95157.818570665913,92624.209603047449,90090.580635428982,87556.971667810518,82199.242700192044,74017.40373257357,65835.564764955096,57653.725797336629,49471.886829718162,41290.047862099695,33108.208894481228,24926.369926862761,16744.530959244294,8562.6919916258248,380.853024007356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":271.6010323815317},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-362.40896761846852},-948.85896761846925,-1491.3389676184688,-1993.1289676184688,-2457.2789676184684,-2533.6189676184686,-2533.6189676184686,-2533.6089676184693,-2533.6189676184686,-2533.598967618469,-2533.6289676184688,-2533.6189676184686,-2533.6089676184693,-2533.6089676184693,-2533.6089676184693,-2533.6289676184688,-2533.6089676184693,-5357.7289676184682,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-8181.8389676184688,-380.853024007356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38546302730473397},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38546302730473392},0.38546302730473392,0.38546302730473392,0.38546302730473386,0.38546302730473381,0.38546302730473386,0.38546302730473392,0.38546302730473386,0.38546302730473392,0.38546302730473392,0.38546302730473392,0.38546302730473397,0.38546302730473397,0.38546302730473392,0.38546302730473386,0.38546302730473386,0.38546302730473386,0.38546302730473386,0.38546302730473392,0.38546302730473397,0.38546302730473397,0.38546302730473397,0.38546302730473392,0.38546302730473392,0.38546302730473392,0.38546302730473386,0.38546302730473386,0.38546302730473392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":68.837281657099211},{"$f":"IF(F455=0,0,F458*$C460)","v":-91.852552842900849},{"$f":"IF(G455=0,0,G458*$C460)","v":-240.48830534290104},-377.97986134290096,-505.1585368429009,-622.7973543429008,-642.14572734290084,-642.14572734290084,-642.14319284290104,-642.14572734290084,-642.14065834290102,-642.14826184290098,-642.14572734290084,-642.14319284290104,-642.14319284290104,-642.14319284290104,-642.14826184290098,-642.14319284290104,-1357.9164068429009,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-2073.6870863429008,-96.527198934664384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":68.837281657099211},{"$f":"+F458*F459","v":-139.69525778059818},{"$f":"+G458*G459","v":-365.75005014345965},-574.85603319573158,-768.27752566697393,-947.19018979046598,-976.61643729490925,-976.61643729490936,-976.61258266463676,-976.61643729490936,-976.60872803436359,-976.62029192518264,-976.61643729490947,-976.61258266463688,-976.61258266463688,-976.61258266463676,-976.62029192518253,-976.61258266463653,-2065.2064273364813,-3153.7964173780533,-3153.7964173780538,-3153.7964173780542,-3153.7964173780542,-3153.7964173780542,-3153.7964173780538,-3153.7964173780538,-3153.7964173780538,-3153.7964173780533,-3153.7964173780533,-146.80475959203795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":48196.285110016739},"     Begin Cumulative DFIT",{"$f":"+C462","v":48196.285110016739},{"$f":"+E463","v":48265.122391673838},{"$f":"+F463","v":48125.427133893238},47759.677083749775,47184.821050554041,46416.543524887064,45469.353335096595,44492.736897801689,43516.120460506783,42539.507877842145,41562.891440547239,40586.282712512875,39609.662420587694,38633.045983292788,37656.43340062815,36679.820817963511,35703.208235298873,34726.587943373692,33749.975360709053,31684.768933372572,28530.972515994519,25377.176098616466,22223.379681238413,19069.583263860361,15915.786846482306,12761.990429104251,9608.1940117261984,6454.3975943481446,3300.6011769700913,146.80475959203795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":48265.122391673838},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":48125.427133893238},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":47759.677083749775},47184.821050554041,46416.543524887064,45469.353335096595,44492.736897801689,43516.120460506783,42539.507877842145,41562.891440547239,40586.282712512875,39609.662420587694,38633.045983292788,37656.43340062815,36679.820817963511,35703.208235298873,34726.587943373692,33749.975360709053,31684.768933372572,28530.972515994519,25377.176098616466,22223.379681238413,19069.583263860361,15915.786846482306,12761.990429104251,9608.1940117261984,6454.3975943481446,3300.6011769700913,146.80475959203795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38546302730473397},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38546302730473392},0.38546302730473392,0.38546302730473392,0.38546302730473386,0.38546302730473381,0.38546302730473386,0.38546302730473392,0.38546302730473386,0.38546302730473392,0.38546302730473392,0.38546302730473392,0.38546302730473397,0.38546302730473397,0.38546302730473392,0.38546302730473386,0.38546302730473386,0.38546302730473386,0.38546302730473386,0.38546302730473392,0.38546302730473397,0.38546302730473397,0.38546302730473397,0.38546302730473392,0.38546302730473392,0.38546302730473392,0.38546302730473386,0.38546302730473386,0.38546302730473392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38546302730473397},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38546302730473392},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38546302730473392},0.38546302730473392,0.38546302730473386,0.38546302730473381,0.38546302730473386,0.38546302730473392,0.38546302730473386,0.38546302730473392,0.38546302730473392,0.38546302730473392,0.38546302730473397,0.38546302730473397,0.38546302730473392,0.38546302730473386,0.38546302730473386,0.38546302730473386,0.38546302730473386,0.38546302730473392,0.38546302730473397,0.38546302730473397,0.38546302730473397,0.38546302730473392,0.38546302730473392,0.38546302730473392,0.38546302730473386,0.38546302730473386,0.38546302730473392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":48196.285110016739},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":48265.122391673838},{"$f":"+E466+F461","v":48125.427133893238},{"$f":"+F466+G461","v":47759.677083749775},47184.821050554041,46416.543524887064,45469.353335096595,44492.736897801689,43516.120460506783,42539.507877842145,41562.891440547239,40586.282712512875,39609.662420587694,38633.045983292788,37656.43340062815,36679.820817963511,35703.208235298873,34726.587943373692,33749.975360709053,31684.768933372572,28530.972515994519,25377.176098616466,22223.379681238413,19069.583263860361,15915.786846482306,12761.990429104251,9608.1940117261984,6454.3975943481446,3300.6011769700913,146.80475959203795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":31666.489853878789},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":31735.327135535888},{"$f":"IF(F460<>0,+E467+F460,0)","v":31643.474582692987},{"$f":"IF(G460<>0,+F467+G460,0)","v":31402.986277350086},31025.006416007185,30519.847879164285,29897.050524821385,29254.904797478484,28612.759070135584,27970.615877292683,27328.470149949782,26686.329491606881,26044.181229763981,25402.03550242108,24759.892309578179,24117.749116735278,23475.605923892377,22833.457662049477,22191.314469206576,20833.398062363674,18759.710976020775,16686.023889677876,14612.336803334974,12538.649716992073,10464.962630649172,8391.2755443062706,6317.5884579633694,4243.9013716204681,2170.2142852775673,96.527198934666558,2.1742607714259066E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":16529.79525613795},{"$f":"+E470","v":16529.79525613795},{"$f":"+F470","v":16481.952551200251},16356.690806399693,16159.814634546861,15896.695645722788,15572.302810275223,15237.832100323214,14903.361390371205,14568.892000549469,14234.42129059746,13899.953220905998,13565.481190823717,13231.010480871708,12896.541091049972,12562.071701228237,12227.602311406501,11893.13028132422,11558.660891502484,10851.370871008905,9771.2615399737515,8691.1522089385981,7611.0428779034446,6530.9335468682912,5450.8242158331377,4370.7148847979843,3290.6055537628313,2210.4962227276783,1130.3868916925258,50.277560657373215,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,{"$f":"+BR470","v":-3.5527136788005009E-13},-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":47.842704937697334},125.2617448005586,196.87617185283062,263.11898882407303,324.39283544756518,334.47070995200841,334.47070995200852,334.46938982173572,334.47070995200852,334.46806969146257,334.47203008228166,334.47070995200863,334.46938982173583,334.46938982173583,334.46938982173572,334.47203008228155,334.46938982173549,707.29002049358041,1080.1093310351525,1080.109331035153,1080.1093310351534,1080.1093310351534,1080.1093310351534,1080.109331035153,1080.109331035153,1080.109331035153,1080.1093310351525,1080.1093310351525,50.27756065737357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":16529.79525613795},"     End Excess Deferred",{"$f":"+E468-E469","v":16529.79525613795},{"$f":"+F468-F469","v":16481.952551200251},16356.690806399693,16159.814634546861,15896.695645722788,15572.302810275223,15237.832100323214,14903.361390371205,14568.892000549469,14234.42129059746,13899.953220905998,13565.481190823717,13231.010480871708,12896.541091049972,12562.071701228237,12227.602311406501,11893.13028132422,11558.660891502484,10851.370871008905,9771.2615399737515,8691.1522089385981,7611.0428779034446,6530.9335468682912,5450.8242158331377,4370.7148847979843,3290.6055537628313,2210.4962227276783,1130.3868916925258,50.277560657373215,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,{"$f":"+BR468-BR469","v":-3.5527136788005009E-13},-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13,-3.5527136788005009E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":16529.79525613795},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":47.842704937697334},{"$f":"+G460-G461","v":125.2617448005586},196.87617185283062,263.11898882407303,324.39283544756518,334.47070995200841,334.47070995200852,334.46938982173572,334.47070995200852,334.46806969146257,334.47203008228166,334.47070995200863,334.46938982173583,334.46938982173583,334.46938982173572,334.47203008228155,334.46938982173549,707.29002049358041,1080.1093310351525,1080.109331035153,1080.1093310351534,1080.1093310351534,1080.1093310351534,1080.109331035153,1080.109331035153,1080.109331035153,1080.1093310351525,1080.1093310351525,50.27756065737357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":1395.1087472201655},"     Begin Cumulative Difference",{"$f":"+$C474","v":1395.1087472201655},{"$f":"+E476","v":1405.8795923240793},{"$f":"+F476","v":1408.9404374279932},1404.8712825319069,1394.2021276358207,1377.4229727397344,1355.0038178436482,1327.364662947562,1298.8655080514759,1270.3663531553898,1241.8671982593037,1213.3680433632176,1184.8688884671315,1156.3697335710453,1127.8705786749592,1099.3714237788731,1070.872268882787,1042.3731139867009,1013.8639590906147,985.36480419452846,925.09564929844225,833.06649440235606,741.03733950626986,649.00818461018366,556.97902971409746,464.94987481801127,372.92071992192507,280.89156502583887,188.86241012975267,96.833255233666463,4.8041003375802518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":10.770845103913786},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":3.0608451039137918},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-4.0691548960862178},-10.669154896086226,-16.779154896086226,-22.419154896086212,-27.639154896086211,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.509154896086208,-28.49915489608621,-60.269154896086206,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":1405.8795923240793},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":1408.9404374279932},1404.8712825319069,1394.2021276358207,1377.4229727397344,1355.0038178436482,1327.364662947562,1298.8655080514759,1270.3663531553898,1241.8671982593037,1213.3680433632176,1184.8688884671315,1156.3697335710453,1127.8705786749592,1099.3714237788731,1070.872268882787,1042.3731139867009,1013.8639590906147,985.36480419452846,925.09564929844225,833.06649440235606,741.03733950626986,649.00818461018366,556.97902971409746,464.94987481801127,372.92071992192507,280.89156502583887,188.86241012975267,96.833255233666463,4.8041003375802518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":10.770845103913786},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":3.0608451039137918},-4.0691548960862178,-10.669154896086226,-16.779154896086226,-22.419154896086212,-27.639154896086211,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.49915489608621,-28.509154896086208,-28.49915489608621,-60.269154896086206,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-92.029154896086212,-4.8041003375802518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38445119945039247},0.38445119945039247,0.38445119945039247,0.38445119945039252,0.38445119945039252,0.38445119945039247,0.38445119945039241,0.38445119945039241,0.38445119945039236,0.3844511994503923,0.38445119945039224,0.38445119945039224,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039213,0.38445119945039213,0.38445119945039208,0.38445119945039202,0.38445119945039197,0.38445119945039202,0.38445119945039213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":2.7298706915869491},{"$f":"IF(F474=0,0,F477*$C479)","v":0.77577119158695051},{"$f":"IF(G474=0,0,G477*$C479)","v":-1.0313273084130519},-2.7040973084130542,-4.252676808413054,-5.6821348084130507,-7.0051438084130506,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2231108084130504,-7.2256453084130499,-7.2231108084130504,-15.275217308413049,-23.324789308413052,-23.324789308413052,-23.324789308413052,-23.324789308413052,-23.324789308413052,-23.324789308413052,-23.324789308413052,-23.324789308413052,-23.324789308413052,-23.324789308413052,-1.2175992305597148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":2.7298706915869491},{"$f":"+F477*F478","v":0.77577119158695051},{"$f":"+G477*G478","v":-1.5643914805497836},-4.1017693969223767,-6.4507662255642746,-8.6190709904644844,-10.625906251595532,-10.956534283122869,-10.956534283122867,-10.956534283122867,-10.956534283122865,-10.956534283122863,-10.956534283122862,-10.956534283122862,-10.956534283122862,-10.956534283122862,-10.956534283122862,-10.960378795117364,-10.956534283122862,-23.17054888966182,-35.380718984206275,-35.380718984206275,-35.380718984206275,-35.380718984206275,-35.380718984206268,-35.380718984206268,-35.380718984206268,-35.380718984206261,-35.380718984206254,-35.380718984206261,-1.8469421370627617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":538.16319924017876},"     Begin Cumulative DFIT",{"$f":"+C481","v":538.16319924017876},{"$f":"+E482","v":540.89306993176569},{"$f":"+F482","v":541.66884112335265},540.10444964280282,536.00268024588047,529.55191402031619,520.93284302985171,510.30693677825616,499.35040249513327,488.39386821201037,477.43733392888748,466.48079964576459,455.5242653626417,444.56773107951886,433.61119679639603,422.65466251327319,411.69812823015036,400.74159394702752,389.78121515191015,378.82468086878731,355.65413197912551,320.27341299491923,284.89269401071294,249.51197502650666,214.13125604230038,178.7505370580941,143.36981807388781,107.98909908968155,72.608380105475277,37.227661121269023,1.8469421370627614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":540.89306993176569},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":541.66884112335265},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":540.10444964280282},536.00268024588047,529.55191402031619,520.93284302985171,510.30693677825616,499.35040249513327,488.39386821201037,477.43733392888748,466.48079964576459,455.5242653626417,444.56773107951886,433.61119679639603,422.65466251327319,411.69812823015036,400.74159394702752,389.78121515191015,378.82468086878731,355.65413197912551,320.27341299491923,284.89269401071294,249.51197502650666,214.13125604230038,178.7505370580941,143.36981807388781,107.98909908968155,72.608380105475277,37.227661121269023,1.8469421370627614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999993},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38473641191249369},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38445119945039247},0.38445119945039247,0.38445119945039247,0.38445119945039252,0.38445119945039252,0.38445119945039247,0.38445119945039241,0.38445119945039241,0.38445119945039236,0.3844511994503923,0.38445119945039224,0.38445119945039224,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039213,0.38445119945039213,0.38445119945039208,0.38445119945039202,0.38445119945039197,0.38445119945039202,0.38445119945039213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38473641191249369},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38445119945039247},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38445119945039247},0.38445119945039247,0.38445119945039252,0.38445119945039252,0.38445119945039247,0.38445119945039241,0.38445119945039241,0.38445119945039236,0.3844511994503923,0.38445119945039224,0.38445119945039224,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039219,0.38445119945039213,0.38445119945039213,0.38445119945039208,0.38445119945039202,0.38445119945039197,0.38445119945039202,0.38445119945039213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":538.16319924017876},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":540.89306993176569},{"$f":"+E485+F480","v":541.66884112335265},{"$f":"+F485+G480","v":540.10444964280282},536.00268024588047,529.55191402031619,520.93284302985171,510.30693677825616,499.35040249513327,488.39386821201037,477.43733392888748,466.48079964576459,455.5242653626417,444.56773107951886,433.61119679639603,422.65466251327319,411.69812823015036,400.74159394702752,389.78121515191015,378.82468086878731,355.65413197912551,320.27341299491923,284.89269401071294,249.51197502650666,214.13125604230038,178.7505370580941,143.36981807388781,107.98909908968155,72.608380105475277,37.227661121269023,1.8469421370627614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":353.59031198295094},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":356.32018267453788},{"$f":"IF(F479<>0,+E486+F479,0)","v":357.09595386612483},{"$f":"IF(G479<>0,+F486+G479,0)","v":356.06462655771179},353.36052924929874,349.10785244088567,343.42571763247264,336.4205738240596,329.19746301564658,321.97435220723355,314.75124139882053,307.5281305904075,300.30501978199447,293.08190897358145,285.85879816516842,278.6356873567554,271.41257654834237,264.18946573992935,256.9638204315163,249.74070962310324,234.46549231469018,211.14070300627714,187.81591369786409,164.49112438945104,141.166335081038,117.84154577262495,94.516756464211909,71.191967155798864,47.867177847385811,24.542388538972759,1.2175992305597063,-8.4376949871511897E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":184.57288725722782},{"$f":"+E489","v":184.57288725722782},{"$f":"+F489","v":184.57288725722782},184.03982308509109,182.64215099658176,180.44406157943055,177.50712539737913,173.88636295419664,170.15293947948683,166.41951600477702,162.68609253006721,158.9526690553574,155.21924558064759,151.48582210593779,147.75239863122798,144.01897515651817,140.28555168180836,136.55212820709855,132.81739472039425,129.08397124568444,121.18863966443567,109.13270998864245,97.076780312849223,85.020850637056,72.964920961262777,60.908991285469561,48.853061609676345,36.797131933883129,24.74120225808992,12.685272582296719,0.62934290650350988,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,{"$f":"+BR489","v":4.6296300126869028E-13},4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0.53306417213673174,1.3976720885093226,2.1980894171512206,2.9369361820514337,3.6207624431824819,3.7334234747098183,3.7334234747098165,3.7334234747098165,3.7334234747098147,3.733423474709813,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7347334867043145,3.7334234747098112,7.8953315812487705,12.055929675793223,12.055929675793223,12.055929675793223,12.055929675793223,12.055929675793216,12.055929675793216,12.055929675793216,12.055929675793209,12.055929675793202,12.055929675793209,0.62934290650304692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":184.57288725722782},"     End Excess Deferred",{"$f":"+E487-E488","v":184.57288725722782},{"$f":"+F487-F488","v":184.57288725722782},184.03982308509109,182.64215099658176,180.44406157943055,177.50712539737913,173.88636295419664,170.15293947948683,166.41951600477702,162.68609253006721,158.9526690553574,155.21924558064759,151.48582210593779,147.75239863122798,144.01897515651817,140.28555168180836,136.55212820709855,132.81739472039425,129.08397124568444,121.18863966443567,109.13270998864245,97.076780312849223,85.020850637056,72.964920961262777,60.908991285469561,48.853061609676345,36.797131933883129,24.74120225808992,12.685272582296719,0.62934290650350988,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,{"$f":"+BR487-BR488","v":4.6296300126869028E-13},4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13,4.6296300126869028E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":184.57288725722742},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0.53306417213673174},1.3976720885093226,2.1980894171512206,2.9369361820514337,3.6207624431824819,3.7334234747098183,3.7334234747098165,3.7334234747098165,3.7334234747098147,3.733423474709813,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7347334867043145,3.7334234747098112,7.8953315812487705,12.055929675793223,12.055929675793223,12.055929675793223,12.055929675793223,12.055929675793216,12.055929675793216,12.055929675793216,12.055929675793209,12.055929675793202,12.055929675793209,0.62934290650304692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":143734.98667499996},{"$f":"SUM(E493:CI493)","v":143734.98667499996},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":3579.4908749026818},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":3883.3301108403784},4193.7797017787661,4504.7655428905682,4786.0378829952551,4949.0607236710848,5036.744290436659,5089.7266774681884,5152.7980593379152,5077.6160016887188,4262.5876925629691,4255.0471281882747,4255.0405160580021,4253.2001322365413,4206.8229289700967,4209.5986844877316,4460.8072585811506,5542.7392879711097,6997.0263405059413,7354.5086243226515,7344.9482205539489,7268.0836921251121,7181.068070077943,7046.6397424477964,4673.9229737892219,4629.7694944994664,4594.1128421723779,3685.8701024960246,1196.8802437036989,62.333490333166779,0.62934290650304692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":3579.4908749026813},{"$f":"SUM(F498:F518)","v":3883.330110840378},4193.7797017787661,4504.7655428905673,4786.0378829952551,4949.0607236710857,5036.744290436659,5089.7266774681866,5152.7980593379134,5077.616001688717,4262.5876925629682,4255.0471281882737,4255.0405160580012,4253.2001322365404,4206.8229289700957,4209.5986844877307,4460.8072585811497,5542.7392879711097,6997.0263405059413,7354.5086243226515,7344.9482205539498,7268.0836921251121,7181.0680700779421,7046.6397424477964,4673.922973789221,4629.7694944994655,4594.1128421723779,3685.8701024960246,1196.8802437036989,62.333490333166779,0.62934290650304692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":889.76395667729707},{"$f":"+F110","v":889.76395667729707},889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729707,889.76395667729753,889.76395667729707,814.5819018978284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":2.4740277328877358},{"$f":"+F129","v":7.989614732887734},7.989614732887734,7.9896147328877376,7.9896147328877376,7.9896147328877412,7.9896147328877447,7.9896147328877447,7.9896147328877483,7.9896147328877447,7.5484937655128466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,14.93209199937219,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633067,48.216266957633039,48.216266957633039,46.371911266444926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0.50132964949162839},{"$f":"+F224","v":0.50000664949162799},0.50132964949162862,0.50000664949162821,0.50132964949162884,12.948113649491638,14.726225649491646,14.726225649491646,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491639,14.726225649491646,14.726225649491646,14.3294271671266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0.79785090339058962,9.2319008143472594,9.2319008143472594,9.2319008143472665,9.2319008143472665,9.2319008143472701,9.2319008143472701,9.2319008143472665,9.2319008143472665,9.2319008143472665,9.2319008143472665,9.2319008143472701,9.2319008143472701,9.2319008143472736,9.2319008143472736,9.0875294528571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,1.6971052328279099,19.635299979551448,19.635299979551448,19.635299979551462,19.635299979551476,19.635299979551462,19.635299979551476,19.635299979551476,19.635299979551505,19.635299979551505,19.635299979551505,19.63529997955149,19.635299979551505,19.63529997955149,19.63529997955149,19.439242307390892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,1.1906060998191501,13.780694387256403,13.780694387256396,13.780694387256396,13.780694387256403,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256396,13.780694387256403,13.72100186324792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":6.644839539038724},{"$f":"+F319","v":6.6435165390387301},6.6448395390387276,6.6461625390387251,6.6435165390387301,41.806210539038773,76.966258539038762,76.96625853903879,76.966258539038819,76.96625853903879,76.96625853903879,76.966258539038819,76.966258539038876,76.966258539038876,76.966258539038904,76.966258539038932,76.966258539038932,76.966258539038961,76.966258539038961,76.966258539038961,76.966258539038961,0.10173011020168096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":7.5569716026212497},{"$f":"+F338","v":7.5556486026212486},7.5569716026212497,7.5530026026212536,7.558294602621265,7.5569716026212497,47.539354602621287,87.52438360262127,87.52438360262127,87.524383602621299,87.524383602621299,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621356,87.524383602621299,87.524383602621299,87.524383602621356,87.524383602621299,87.524383602621299,0.61049166565147717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":59.573286866467541},{"$f":"+F357","v":59.573286866467512},59.574609866467483,59.571963866467499,59.574609866467483,59.573286866467541,59.573286866467541,72.460629866467514,135.52936286646752,135.52936286646747,135.52936286646747,135.52936286646747,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646752,135.52936286646747,135.52936286646747,135.52936286646747,135.52936286646741,135.52936286646747,135.52936286646747,1.7115269019713359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":2415.1587210463604},{"$f":"+F376","v":2415.1587210463604},2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463604,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463595,2415.1587210463586,2415.1587210463586,2415.1587210463586,2415.1587210463586,2415.1587210463595,2415.1587210463595,44.153479289757442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":5.820046476596227},{"$f":"+F414","v":8.1392654765962291},10.28384847659623,11.397814476596231,11.397814476596231,11.397814476596224,11.397814476596224,11.397814476596224,11.397814476596224,11.397814476596224,11.396491476596228,11.397814476596224,11.396491476596228,11.397814476596224,11.397814476596224,14.565076476596222,36.743848476596227,36.743848476596227,36.743848476596213,36.743848476596213,36.743848476596213,36.743848476596199,36.743848476596185,36.743848476596185,36.743848476596185,36.74384847659617,1.0871961495080384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":100.95161221721227},{"$f":"+F433","v":163.90259821721224},222.13179721721218,275.99377321721215,291.3405732172123,291.34189621721225,291.34189621721225,291.34057321721207,291.34057321721207,291.34057321721207,291.34057321721207,291.34189621721202,291.34057321721207,291.34057321721218,291.34057321721218,291.3405732172123,534.69848521721246,940.29324121721265,940.29324121721311,940.29324121721311,940.29324121721356,940.29324121721402,940.29324121721402,940.29324121721447,940.29324121721356,940.29324121721356,940.29324121721402,33.13769769037053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":91.046083094708109},{"$f":"+F452","v":276.26079109470788},447.58135309470777,606.05558509470779,752.518300094707,793.3302040947076,793.33152709470755,793.3302040947076,793.33417309470815,793.33285009470774,793.33152709470801,793.33285009470774,793.33020409470805,793.33417309470815,793.32888109470832,793.33417309470815,793.33285009470774,1469.8158250947085,2560.5671440947081,2560.5671440947071,2560.5671440947071,2560.5671440947062,2560.5671440947071,2560.5671440947081,2560.5671440947081,2560.5671440947099,2560.5671440947099,2560.5671440947081,104.71498299275314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":47.842704937697334},125.2617448005586,196.87617185283062,263.11898882407303,324.39283544756518,334.47070995200841,334.47070995200852,334.46938982173572,334.47070995200852,334.46806969146257,334.47203008228166,334.47070995200863,334.46938982173583,334.46938982173583,334.46938982173572,334.47203008228155,334.46938982173549,707.29002049358041,1080.1093310351525,1080.109331035153,1080.1093310351534,1080.1093310351534,1080.1093310351534,1080.109331035153,1080.109331035153,1080.109331035153,1080.1093310351525,1080.1093310351525,50.27756065737357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0.53306417213673174,1.3976720885093226,2.1980894171512206,2.9369361820514337,3.6207624431824819,3.7334234747098183,3.7334234747098165,3.7334234747098165,3.7334234747098147,3.733423474709813,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7334234747098112,3.7347334867043145,3.7334234747098112,7.8953315812487705,12.055929675793223,12.055929675793223,12.055929675793223,12.055929675793223,12.055929675793216,12.055929675793216,12.055929675793216,12.055929675793209,12.055929675793202,12.055929675793209,0.62934290650304692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3801","index":17,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":623284.10776800022}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":623284.1077680001},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":623284.1077680001}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10376067.540000003},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7479056.6400000025},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.213E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1308013.2200000007},{"$f":"IFERROR(+B11/$B$32,0)","v":0.11941870243702958},{"$f":"+C11*$D$8","v":1239096.5220257819},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":27421.206032430553},{"$f":"+F11*E11","v":575845.32668104162},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":663251.19534474029},{"$f":"+$E$8*J11","v":618520.94737975474},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":8.2700396206620327E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":136284.59999999995},{"$f":"IFERROR(+B12/$B$32,0)","v":1.2442481349041402E-2},{"$f":"+C12*$D$8","v":129104.02684284393},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":2857.0721140321361},{"$f":"+F12*E12","v":57141.442280642725},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":71962.584562201198},{"$f":"+$E$8*J12","v":67109.364131900424},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":8.9729717746729627E-3}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":209281.21},1.9106909747174793E-2,198254.58601737002,{"$f":"2018-A13","v":19},4387.373988564399,83360.105782723578,114894.48023464644,107145.89474128353,1.4326124255863838E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":302963.23},2.7659870144685031E-2,287000.68076888152,18,6351.325065415348,114323.85117747626,172676.82959140526,161031.3512874929,2.1530970955114047E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":736334.03999999992},6.7225662762808919E-2,697538.01724816859,17,15436.516321701971,262420.77746893349,435117.2397792351,405772.54780465225,5.4254509269855207E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":508922.82},4.646352336178524E-2,482108.65654825163,16,10669.064569412809,170705.03311060494,311403.62343764666,290402.28730538249,3.8828732189596357E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":391821.86},3.577246574592223E-2,371177.52065202565,15,8214.158532029327,123212.37798043991,247965.14267158572,231242.15386097686,3.0918625836343014E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":411280.9800000001},3.7549040191375053E-2,389611.3770878822,14,8622.0997749548333,120709.39684936767,268901.98023851454,250766.99256149644,3.3529227632844397E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":477192.67999999982},4.3566632039123143E-2,452050.31652826979,13,10003.87350477061,130050.35556201794,321999.96096625185,300283.99844733061,4.0149983199930746E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":494217.60000000003},4.5120969429913622E-2,468178.22627505916,12,10360.784147467059,124329.40976960471,343848.81650545448,320659.34782042418,4.2874303973772829E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":378436.12000000005},3.4550377408038735E-2,358497.04951830016,11,7933.5397058399831,87268.936764239814,271228.11275406036,252936.24864025621,3.3819271709681305E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":438167.50999999989},4.0003720676664217E-2,415081.30759236251,10,9185.7493370189823,91857.493370189826,323223.81422217272,301425.31395587261,4.0302584732915259E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":342425.78000000026},3.1262713329906378E-2,324384.02499476698,9,7178.6184731341937,64607.566258207742,259776.45873655923,242256.90431086018,3.2391371796170819E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":222674.83999999988},2.0329718424537898E-2,210942.53144218767,8,4668.1582208156133,37345.265766524906,173597.26567566275,161889.71234712363,2.1645739581820252E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":170022.98},1.5522720524244414E-2,161064.7965641043,7,3564.3639479636281,24950.547635745395,136114.24892835889,126934.58344284302,1.6972004565918488E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":540817.41},4.9375428604272818E-2,512322.78201438283,6,11337.703165978292,68026.218995869742,444296.56301851309,414332.80935580132,5.5399073613086207E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":434845.74000000011},3.9700450451922741E-2,411934.55525757401,5,9116.1117078501138,45580.558539250567,366353.99671832344,341646.75874997489,4.5680461479962103E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":752179.64999999991},6.867233176935246E-2,712548.75256808905,4,15768.703894331811,63074.815577327245,649473.93699076178,605672.83952980326,8.0982518074606144E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":940667.92999999993},8.5880893179907242E-2,891105.94803024316,3,19720.174629909281,59160.523889727847,831945.42414051527,775838.28799611994,0.10373477904241672]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":731925.48},6.6823171024372366E-2,693361.73578585882,2,15344.095212941056,30688.190425882112,662673.54535997671,617982.25462150923,8.2628369374337166E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1024693.24},9.3552217397921772E-2,970704.12623759964,1,21481.682313638081,21481.682313638081,949222.4439239616,885206.04170914262,0.11835798073447165]
["Total",{"$f":"SUM(B11:B31)","v":10953168.92},null,{"$f":"SUM(D11:D31)","v":10376067.540000003},null,{"$f":"SUM(F11:F31)","v":229622.37466020009},{"$f":"SUM(G11:G31)","v":2356139.8761994559},{"$f":"SUM(H11:H31)","v":8019927.6638005488},{"$f":"SUM(I11:I31)","v":7479056.6400000015}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":618520.94737975474},null,{"$f":"+$F11","v":27421.206032430553},{"$f":"+$F11","v":27421.206032430553},27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,{"$f":"+$F11","v":27421.206032430553},27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553,27421.206032430553]
[1998,null,{"$f":"+I12","v":67109.364131900424},null,{"$f":"+$F12","v":2857.0721140321361},2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361,2857.0721140321361]
[1999,null,107145.89474128353,null,{"$f":"+$F13","v":4387.373988564399},4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399,4387.373988564399]
[{"$f":"A40+1","v":2000},null,161031.3512874929,null,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348,6351.325065415348]
[{"$f":"A41+1","v":2001},null,405772.54780465225,null,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971,15436.516321701971]
[2002,null,290402.28730538249,null,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809,10669.064569412809]
[2003,null,231242.15386097686,null,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,{"$f":"+$F17","v":8214.158532029327},8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327,8214.158532029327]
[2004,null,250766.99256149644,null,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,{"$f":"+$F18","v":8622.0997749548333},8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333,8622.0997749548333]
[2005,null,300283.99844733061,null,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061,10003.87350477061]
[2006,null,320659.34782042418,null,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059,10360.784147467059]
[2007,null,252936.24864025621,null,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831,7933.5397058399831]
[2008,null,301425.31395587261,null,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823,9185.7493370189823]
[2009,null,242256.90431086018,null,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,{"$f":"+$F23","v":7178.6184731341937},7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937,7178.6184731341937]
[2010,null,161889.71234712363,null,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133,4668.1582208156133]
[{"$f":"A51+1","v":2011},null,126934.58344284302,null,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,{"$f":"+$F25","v":3564.3639479636281},3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281,3564.3639479636281]
[2012,null,414332.80935580132,null,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,{"$f":"+$F26","v":11337.703165978292},11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292,11337.703165978292]
[2013,null,341646.75874997489,null,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138,9116.1117078501138]
[2014,null,605672.83952980326,null,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,{"$f":"+$F28","v":15768.703894331811},15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811,15768.703894331811]
[2015,null,775838.28799611994,null,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281,19720.174629909281]
[2016,null,617982.25462150923,null,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056,15344.095212941056]
[2017,null,885206.04170914262,null,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081,21481.682313638081]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":7479056.6400000015},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":229622.37466020009},229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,{"$f":"SUM(BQ38:BQ58)","v":229622.37466020009},229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009,229622.37466020009]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53.759999999998399},{"$f":"C67-SUM(E67:AY67)","v":53.759999999998399},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3040.0899999999983},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3040.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14005.53},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9337.0300000000007},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4668.5},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33790.960000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13516.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13516.45},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6758.2},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":111003.93999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31715.61},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31715.02},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31715.54},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15857.77},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":72265.60000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15872.49},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15872.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15872.43},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15872.4},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8775.82},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":54820.849999999984},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9874.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9874.7800000000007},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9874.92},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9874.74},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9874.75},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5446.82},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":59636.10999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9174.83},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9174.81},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9174.93},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9174.7999999999993},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9174.43},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9174.94},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4587.37},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70435.390000000014},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28173.95},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28174.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14087.19},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":102128.91000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29179.8},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29179.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29179.75},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14589.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":100554.13999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22345.46},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22345.48},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22345.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22345.35},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11172.71},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":71151.300000000017},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12936.73},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12936.69},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12936.68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12936.29},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12936.62},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6468.29},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":65714.489999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10110.06},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10109.91},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10110.06},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10109.81},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10109.67},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10110.14},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5054.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15710.25},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2189.64},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2189.6799999999998},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2189.64},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2189.61},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2189.62},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2189.65},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2189.62},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":382.79},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":177215.43000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13291.22},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12326.2},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.12},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.09},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.13},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.08},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.08},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.09},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.03},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.08},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.02},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12060.11},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12059.95},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6877.12},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":154374.92000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11578.13},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10709.78},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9929.49},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.66},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.64},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.64},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.65},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.59},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.66},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.61},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.6},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.61},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.5400000000009},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.65},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9696.5499999999993},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5798.12},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":287465.97000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21559.99},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19942.990000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18447.259999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17117.11},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.63},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.64},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.599999999999},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.62},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.63},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.62},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.61},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.599999999999},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.580000000002},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.64},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.57},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16773.599999999999},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9115.2800000000007},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":388478.48},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":29135.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26950.71},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24929.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23059.69},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":21390.28},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.71},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.71},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.7},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.7},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.71},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.68},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.72},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.69},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.72},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.68},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.67},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20977.7},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11280.11},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":325821.11},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24436.62},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22603.87},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20908.560000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19340.419999999998},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17889.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16548.150000000001},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.51},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.52},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.52},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.5},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.53},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.45},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.5},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.48},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.5},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.48},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.4},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16327.51},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8163.73},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":660247.25},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49518.55},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":45804.66},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":42369.3},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39191.61},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":36252.239999999998},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33533.35},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31018.33},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.75},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.76},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.75},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.76},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.720000000001},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.73},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.73},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.76},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.71},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.66},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30604.77},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15302.36},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":2767914.48},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":346987.23},{"$f":"SUM(F67:F88)","v":328095.69999999995},{"$f":"SUM(G67:G88)","v":292888.61999999994},233416.27999999997,178296.36,142979.46,118685.70999999999,106823.05,106440.35,106440.23,106440.25,106440.15999999999,106440.14,106440.17,101257.15,90481.62999999999,77025.09,58212.28,38768.5,15302.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":618467.18737975473},"     Begin Cumulative Difference",{"$f":"+$C94","v":618467.18737975473},{"$f":"+E96","v":591045.98134732421},{"$f":"+F96","v":563624.77531489369},536203.56928246317,508782.36325003259,481361.15721760201,453939.95118517143,426518.74515274086,399097.53912031028,371676.3330878797,344255.12705544912,316833.92102301854,289412.71499058796,261991.50895815741,234570.30292572686,207149.09689329632,179727.89086086577,152306.68482843522,124885.47879600467,97464.272763574118,70043.066731143568,42621.860698713019,15200.654666282466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-27421.206032430553},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-27421.206032430553},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-27421.206032430553},-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":591045.98134732421},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":563624.77531489369},536203.56928246317,508782.36325003259,481361.15721760201,453939.95118517143,426518.74515274086,399097.53912031028,371676.3330878797,344255.12705544912,316833.92102301854,289412.71499058796,261991.50895815741,234570.30292572686,207149.09689329632,179727.89086086577,152306.68482843522,124885.47879600467,97464.272763574118,70043.066731143568,42621.860698713019,15200.654666282466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-27421.206032430553},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-27421.206032430553},-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-27421.206032430553,-15200.654666282466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999993},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-6949.9046689195238},{"$f":"IF(F94=0,0,F97*$C99)","v":-6949.9046689195238},{"$f":"IF(G94=0,0,G97*$C99)","v":-6949.9046689195238},-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-6949.9046689195238,-3852.6059251692909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-10577.730227010084},{"$f":"+F97*F98","v":-10577.730227010084},{"$f":"+G97*G98","v":-10577.730227010084},-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010084,-10577.730227010084,-10577.730227010084,-10577.730227010084,-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010083,-10577.730227010081,-10577.730227010079,-10577.730227010077,-5863.6525375184574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":238573.71753174037},"     Begin Cumulative DFIT",{"$f":"+C101","v":238573.71753174037},{"$f":"+E102","v":227995.98730473028},{"$f":"+F102","v":217418.25707772019},206840.5268507101,196262.79662370001,185685.06639668992,175107.33616967982,164529.60594266973,153951.87571565964,143374.14548864955,132796.41526163946,122218.68503462938,111640.9548076193,101063.22458060921,90485.494353599119,79907.764126589027,69330.03389957895,58752.303672568865,48174.573445558781,37596.843218548696,27019.112991538615,16441.382764528535,5863.6525375184574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":227995.98730473028},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":217418.25707772019},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":206840.5268507101},196262.79662370001,185685.06639668992,175107.33616967982,164529.60594266973,153951.87571565964,143374.14548864955,132796.41526163946,122218.68503462938,111640.9548076193,101063.22458060921,90485.494353599119,79907.764126589027,69330.03389957895,58752.303672568865,48174.573445558781,37596.843218548696,27019.112991538615,16441.382764528535,5863.6525375184574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999993},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999993},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":238573.71753174037},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":227995.98730473028},{"$f":"+E105+F100","v":217418.25707772019},{"$f":"+F105+G100","v":206840.5268507101},196262.79662370001,185685.06639668992,175107.33616967982,164529.60594266973,153951.87571565964,143374.14548864955,132796.41526163946,122218.68503462938,111640.9548076193,101063.22458060921,90485.494353599119,79907.764126589027,69330.03389957895,58752.303672568865,48174.573445558781,37596.843218548696,27019.112991538615,16441.382764528535,5863.6525375184574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":156750.50864139883},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":149800.60397247929},{"$f":"IF(F99<>0,+E106+F99,0)","v":142850.69930355978},{"$f":"IF(G99<>0,+F106+G99,0)","v":135900.79463464028},128950.88996572075,122000.98529680123,115051.0806278817,108101.17595896218,101151.27129004266,94201.366621123132,87251.461952203608,80301.557283284084,73351.652614364561,66401.747945445037,59451.843276525513,52501.938607605989,45552.033938686465,38602.129269766941,31652.224600847418,24702.319931927894,17752.41526300837,10802.510594088846,3852.6059251693223,3.1377567211166024E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":81823.208890341542},{"$f":"+E109","v":78195.383332250989},{"$f":"+F109","v":74567.557774160436},70939.732216069882,67311.906657979329,63684.081099888768,60056.255541798208,56428.429983707647,52800.604425617086,49172.778867526526,45544.953309435965,41917.127751345404,38289.302193254844,34661.476635164283,31033.651077073722,27405.825518983162,23777.999960892601,20150.17440280204,16522.34884471148,12894.523286620921,9266.6977285303637,5638.8721704398085,2011.0466123492552,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,{"$f":"+BR109","v":8.8675733422860503E-11},8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":3627.8255580905607},{"$f":"+F99-F100","v":3627.8255580905607},3627.8255580905607,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905607,3627.8255580905607,3627.8255580905607,3627.8255580905607,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.825558090557,3627.8255580905552,3627.8255580905534,2011.0466123491665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":81823.208890341542},"     End Excess Deferred",{"$f":"+E107-E108","v":78195.383332250989},{"$f":"+F107-F108","v":74567.557774160436},70939.732216069882,67311.906657979329,63684.081099888768,60056.255541798208,56428.429983707647,52800.604425617086,49172.778867526526,45544.953309435965,41917.127751345404,38289.302193254844,34661.476635164283,31033.651077073722,27405.825518983162,23777.999960892601,20150.17440280204,16522.34884471148,12894.523286620921,9266.6977285303637,5638.8721704398085,2011.0466123492552,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,{"$f":"+BR107-BR108","v":8.8675733422860503E-11},8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11,8.8675733422860503E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":81823.20889034147},{"$f":"+E99-E100","v":3627.8255580905607},{"$f":"+F99-F100","v":3627.8255580905607},{"$f":"+G99-G100","v":3627.8255580905607},3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905607,3627.8255580905607,3627.8255580905607,3627.8255580905607,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.825558090557,3627.8255580905552,3627.8255580905534,2011.0466123491665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":64069.274131900427},"     Begin Cumulative Difference",{"$f":"+$C113","v":64069.274131900427},{"$f":"+E115","v":64252.292017868291},{"$f":"+F115","v":61395.219903836158},58538.147789804025,55681.075675771892,52824.003561739759,49966.931447707626,47109.859333675493,44252.78721964336,41395.715105611227,38538.642991579094,35681.570877546961,32824.498763514828,29967.426649482692,27110.354535450555,24253.282421418418,21396.210307386282,18539.138193354145,15682.066079322009,12824.993965289872,9967.9218512577354,7110.8497372255988,4253.7776231934622,1396.7055091613261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":183.017885967864},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-2857.0721140321361},-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":64252.292017868291},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":61395.219903836158},58538.147789804025,55681.075675771892,52824.003561739759,49966.931447707626,47109.859333675493,44252.78721964336,41395.715105611227,38538.642991579094,35681.570877546961,32824.498763514828,29967.426649482692,27110.354535450555,24253.282421418418,21396.210307386282,18539.138193354145,15682.066079322009,12824.993965289872,9967.9218512577354,7110.8497372255988,4253.7776231934622,1396.7055091613261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":183.017885967864},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-2857.0721140321361},-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-2857.0721140321361,-1396.7055091613261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.25345000000000001},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38537315326732913},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38537315326732913},0.38537315326732907,0.38537315326732902,0.38537315326732896,0.38537315326732896,0.38537315326732891,0.38537315326732885,0.38537315326732879,0.38537315326732874,0.38537315326732868,0.38537315326732863,0.38537315326732868,0.38537315326732868,0.38537315326732863,0.38537315326732868,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732879,0.38537315326732879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":46.385883198555135},{"$f":"IF(F113=0,0,F116*$C118)","v":-724.12492730144493},{"$f":"IF(G113=0,0,G116*$C118)","v":-724.12492730144493},-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-724.12492730144493,-353.99501129693812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":46.385883198555135},{"$f":"+F116*F117","v":-1101.0388896967183},{"$f":"+G116*G117","v":-1101.0388896967183},-1101.0388896967183,-1101.0388896967181,-1101.0388896967179,-1101.0388896967179,-1101.0388896967179,-1101.0388896967177,-1101.0388896967174,-1101.0388896967174,-1101.0388896967172,-1101.038889696717,-1101.0388896967172,-1101.0388896967172,-1101.038889696717,-1101.0388896967172,-1101.0388896967174,-1101.0388896967174,-1101.0388896967174,-1101.0388896967174,-1101.0388896967174,-1101.0388896967174,-538.25280625135019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":24714.722496380589},"     Begin Cumulative DFIT",{"$f":"+C120","v":24714.722496380589},{"$f":"+E121","v":24761.108379579146},{"$f":"+F121","v":23660.069489882426},22559.030600185706,21457.991710488986,20356.952820792267,19255.913931095551,18154.875041398831,17053.836151702111,15952.797262005393,14851.758372308675,13750.719482611958,12649.68059291524,11548.641703218524,10447.602813521806,9346.5639238250878,8245.5250341283718,7144.4861444316548,6043.4472547349378,4942.4083650382199,3841.3694753415025,2740.3305856447851,1639.2916959480676,538.25280625135019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":24761.108379579146},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":23660.069489882426},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":22559.030600185706},21457.991710488986,20356.952820792267,19255.913931095551,18154.875041398831,17053.836151702111,15952.797262005393,14851.758372308675,13750.719482611958,12649.68059291524,11548.641703218524,10447.602813521806,9346.5639238250878,8245.5250341283718,7144.4861444316548,6043.4472547349378,4942.4083650382199,3841.3694753415025,2740.3305856447851,1639.2916959480676,538.25280625135019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38537315326732913},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38537315326732913},0.38537315326732907,0.38537315326732902,0.38537315326732896,0.38537315326732896,0.38537315326732891,0.38537315326732885,0.38537315326732879,0.38537315326732874,0.38537315326732868,0.38537315326732863,0.38537315326732868,0.38537315326732868,0.38537315326732863,0.38537315326732868,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732879,0.38537315326732879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38537315326732913},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38537315326732913},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38537315326732907},0.38537315326732902,0.38537315326732896,0.38537315326732896,0.38537315326732891,0.38537315326732885,0.38537315326732879,0.38537315326732874,0.38537315326732868,0.38537315326732863,0.38537315326732868,0.38537315326732868,0.38537315326732863,0.38537315326732868,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732874,0.38537315326732879,0.38537315326732879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":24714.722496380589},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":24761.108379579146},{"$f":"+E124+F119","v":23660.069489882426},{"$f":"+F124+G119","v":22559.030600185706},21457.991710488986,20356.952820792267,19255.913931095551,18154.875041398831,17053.836151702111,15952.797262005393,14851.758372308675,13750.719482611958,12649.68059291524,11548.641703218524,10447.602813521806,9346.5639238250878,8245.5250341283718,7144.4861444316548,6043.4472547349378,4942.4083650382199,3841.3694753415025,2740.3305856447851,1639.2916959480676,538.25280625135019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":16238.357528730165},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":16284.743411928719},{"$f":"IF(F118<>0,+E125+F118,0)","v":15560.618484627274},{"$f":"IF(G118<>0,+F125+G118,0)","v":14836.493557325828},14112.368630024383,13388.243702722937,12664.118775421492,11939.993848120046,11215.868920818601,10491.743993517155,9767.6190662157096,9043.4941389142641,8319.3692116128186,7595.244284311374,6871.1193570099294,6146.9944297084849,5422.8695024070403,4698.7445751055957,3974.6196478041506,3250.4947205027056,2526.3697932012606,1802.2448658998155,1078.1199385983705,353.99501129692555,-1.2562395568238571E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":8476.3649676504247},{"$f":"+E128","v":8476.3649676504247},{"$f":"+F128","v":8099.4510052551514},7722.5370428598781,7345.6230804646048,6968.7091180693315,6591.7951556740582,6214.8811932787848,5837.9672308835115,5461.0532684882392,5084.1393060929668,4707.2253436976944,4330.311381302422,3953.39741890715,3576.4834565118776,3199.5694941166053,2822.6555317213333,2445.7415693260609,2068.8276069307885,1691.9136445355161,1314.9996821402437,938.08571974497124,561.17175734969874,184.25779495442623,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,{"$f":"+BR128","v":1.4154011296341196E-11},1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":376.91396239527342},376.91396239527342,376.91396239527342,376.91396239527319,376.91396239527296,376.91396239527296,376.91396239527296,376.91396239527273,376.91396239527251,376.91396239527251,376.91396239527228,376.91396239527205,376.91396239527228,376.91396239527228,376.91396239527205,376.91396239527228,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,184.25779495441208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":8476.3649676504247},"     End Excess Deferred",{"$f":"+E126-E127","v":8476.3649676504247},{"$f":"+F126-F127","v":8099.4510052551514},7722.5370428598781,7345.6230804646048,6968.7091180693315,6591.7951556740582,6214.8811932787848,5837.9672308835115,5461.0532684882392,5084.1393060929668,4707.2253436976944,4330.311381302422,3953.39741890715,3576.4834565118776,3199.5694941166053,2822.6555317213333,2445.7415693260609,2068.8276069307885,1691.9136445355161,1314.9996821402437,938.08571974497124,561.17175734969874,184.25779495442623,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,{"$f":"+BR126-BR127","v":1.4154011296341196E-11},1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11,1.4154011296341196E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":8476.3649676504101},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":376.91396239527342},{"$f":"+G118-G119","v":376.91396239527342},376.91396239527342,376.91396239527319,376.91396239527296,376.91396239527296,376.91396239527296,376.91396239527273,376.91396239527251,376.91396239527251,376.91396239527228,376.91396239527205,376.91396239527228,376.91396239527228,376.91396239527205,376.91396239527228,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,184.25779495441208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":93140.364741283527},"     Begin Cumulative Difference",{"$f":"+$C132","v":93140.364741283527},{"$f":"+E134","v":98090.020752719123},{"$f":"+F134","v":98371.146764154721},93983.772775590318,89596.398787025915,85209.024798461513,80821.65080989711,76434.276821332707,72046.902832768305,67659.528844203902,63272.154855639499,58884.780867075096,54497.406878510694,50110.032889946291,45722.658901381888,41335.284912817486,36947.910924253083,32560.536935688684,28173.162947124285,23785.788958559886,19398.414969995487,15011.040981431088,10623.666992866689,6236.2930043022898,1848.9190157378907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":4949.6560114356016},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":281.12601143560096},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-4387.373988564399},-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":98090.020752719123},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":98371.146764154721},93983.772775590318,89596.398787025915,85209.024798461513,80821.65080989711,76434.276821332707,72046.902832768305,67659.528844203902,63272.154855639499,58884.780867075096,54497.406878510694,50110.032889946291,45722.658901381888,41335.284912817486,36947.910924253083,32560.536935688684,28173.162947124285,23785.788958559886,19398.414969995487,15011.040981431088,10623.666992866689,6236.2930043022898,1848.9190157378907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":4949.6560114356016},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":281.12601143560096},-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-4387.373988564399,-1848.9190157378907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.25345000000000001},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.3787150869752996},0.37871508697529965,0.37871508697529965,0.37871508697529965,0.37871508697529965,0.37871508697529971,0.37871508697529971,0.37871508697529976,0.37871508697529976,0.37871508697529982,0.37871508697529982,0.37871508697529987,0.37871508697529993,0.37871508697529999,0.37871508697529999,0.37871508697529999,0.37871508697529999,0.37871508697529993,0.37871508697529993,0.37871508697529987,0.37871508697529993,0.37871508697529987,0.37871508697529999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":1254.4903160983533},{"$f":"IF(F132=0,0,F135*$C137)","v":71.251387598353062},{"$f":"IF(G132=0,0,G135*$C137)","v":-1111.979937401647},-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-1111.979937401647,-468.60852453876845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":1254.4903160983533},{"$f":"+F135*F136","v":71.251387598353062},{"$f":"+G135*G136","v":-1661.5647216723335},-1661.5647216723337,-1661.5647216723337,-1661.5647216723337,-1661.5647216723337,-1661.5647216723339,-1661.5647216723339,-1661.5647216723341,-1661.5647216723341,-1661.5647216723344,-1661.5647216723344,-1661.5647216723346,-1661.5647216723351,-1661.5647216723353,-1661.5647216723353,-1661.5647216723353,-1661.5647216723353,-1661.5647216723351,-1661.5647216723351,-1661.5647216723346,-1661.5647216723351,-1661.5647216723346,-700.21352585546128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":35928.895698950117},"     Begin Cumulative DFIT",{"$f":"+C139","v":35928.895698950117},{"$f":"+E140","v":37183.386015048469},{"$f":"+F140","v":37254.637402646818},35593.072680974488,33931.507959302151,32269.943237629817,30608.378515957484,28946.81379428515,27285.249072612816,25623.684350940483,23962.119629268149,22300.554907595815,20638.990185923481,18977.425464251148,17315.860742578814,15654.296020906479,13992.731299234143,12331.166577561808,10669.601855889472,9008.0371342171366,7346.472412544801,5684.9076908724655,4023.3429692001309,2361.7782475277959,700.21352585546128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":37183.386015048469},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":37254.637402646818},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":35593.072680974488},33931.507959302151,32269.943237629817,30608.378515957484,28946.81379428515,27285.249072612816,25623.684350940483,23962.119629268149,22300.554907595815,20638.990185923481,18977.425464251148,17315.860742578814,15654.296020906479,13992.731299234143,12331.166577561808,10669.601855889472,9008.0371342171366,7346.472412544801,5684.9076908724655,4023.3429692001309,2361.7782475277959,700.21352585546128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.3790740967298421},{"$f":"IF(G132=0,0,+G139/G132)","v":0.3787150869752996},0.37871508697529965,0.37871508697529965,0.37871508697529965,0.37871508697529965,0.37871508697529971,0.37871508697529971,0.37871508697529976,0.37871508697529976,0.37871508697529982,0.37871508697529982,0.37871508697529987,0.37871508697529993,0.37871508697529999,0.37871508697529999,0.37871508697529999,0.37871508697529999,0.37871508697529993,0.37871508697529993,0.37871508697529987,0.37871508697529993,0.37871508697529987,0.37871508697529999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.3790740967298421},{"$f":"IF(F134=0,0,+F140/F134)","v":0.3787150869752996},{"$f":"IF(G134=0,0,+G140/G134)","v":0.37871508697529965},0.37871508697529965,0.37871508697529965,0.37871508697529965,0.37871508697529971,0.37871508697529971,0.37871508697529976,0.37871508697529976,0.37871508697529982,0.37871508697529982,0.37871508697529987,0.37871508697529993,0.37871508697529999,0.37871508697529999,0.37871508697529999,0.37871508697529999,0.37871508697529993,0.37871508697529993,0.37871508697529987,0.37871508697529993,0.37871508697529987,0.37871508697529999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":35928.895698950117},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":37183.386015048469},{"$f":"+E143+F138","v":37254.637402646818},{"$f":"+F143+G138","v":35593.072680974488},33931.507959302151,32269.943237629817,30608.378515957484,28946.81379428515,27285.249072612816,25623.684350940483,23962.119629268149,22300.554907595815,20638.990185923481,18977.425464251148,17315.860742578814,15654.296020906479,13992.731299234143,12331.166577561808,10669.601855889472,9008.0371342171366,7346.472412544801,5684.9076908724655,4023.3429692001309,2361.7782475277959,700.21352585546128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":23606.425443678312},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":24860.915759776664},{"$f":"IF(F137<>0,+E144+F137,0)","v":24932.167147375018},{"$f":"IF(G137<>0,+F144+G137,0)","v":23820.18720997337},22708.207272571723,21596.227335170075,20484.247397768428,19372.26746036678,18260.287522965133,17148.307585563485,16036.327648161838,14924.34771076019,13812.367773358543,12700.387835956895,11588.407898555248,10476.4279611536,9364.4480237519529,8252.4680863503054,7140.4881489486579,6028.5082115470104,4916.528274145363,3804.5483367437159,2692.5683993420689,1580.5884619404219,468.60852453877487,6.4233063312713057E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":12322.470255271804},{"$f":"+E147","v":12322.470255271804},{"$f":"+F147","v":12322.470255271804},11772.885471001118,11223.300686730432,10673.715902459746,10124.13111818906,9574.5463339183734,9024.9615496476872,8475.376765377001,7925.7919811063139,7376.2071968356267,6826.6224125649396,6277.0376282942525,5727.4528440235645,5177.8680597528764,4628.2832754821884,4078.6984912115004,3529.1137069408123,2979.5289226701243,2429.9441383994363,1880.3593541287482,1330.7745698580607,781.18978558737263,231.60500131668505,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,{"$f":"+BR147","v":-7.787548383930698E-12},-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},549.58478427068644,549.58478427068667,549.58478427068667,549.58478427068667,549.58478427068667,549.5847842706869,549.5847842706869,549.58478427068712,549.58478427068712,549.58478427068735,549.58478427068735,549.58478427068758,549.58478427068803,549.58478427068826,549.58478427068826,549.58478427068826,549.58478427068826,549.58478427068803,549.58478427068803,549.58478427068758,549.58478427068803,549.58478427068758,231.60500131669284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":12322.470255271804},"     End Excess Deferred",{"$f":"+E145-E146","v":12322.470255271804},{"$f":"+F145-F146","v":12322.470255271804},11772.885471001118,11223.300686730432,10673.715902459746,10124.13111818906,9574.5463339183734,9024.9615496476872,8475.376765377001,7925.7919811063139,7376.2071968356267,6826.6224125649396,6277.0376282942525,5727.4528440235645,5177.8680597528764,4628.2832754821884,4078.6984912115004,3529.1137069408123,2979.5289226701243,2429.9441383994363,1880.3593541287482,1330.7745698580607,781.18978558737263,231.60500131668505,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,{"$f":"+BR145-BR146","v":-7.787548383930698E-12},-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12,-7.787548383930698E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":12322.470255271817},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":549.58478427068644},549.58478427068667,549.58478427068667,549.58478427068667,549.58478427068667,549.5847842706869,549.5847842706869,549.58478427068712,549.58478427068712,549.58478427068735,549.58478427068735,549.58478427068758,549.58478427068803,549.58478427068826,549.58478427068826,549.58478427068826,549.58478427068826,549.58478427068803,549.58478427068803,549.58478427068758,549.58478427068803,549.58478427068758,231.60500131669284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":127240.39128749289},"     Begin Cumulative Difference",{"$f":"+$C151","v":127240.39128749289},{"$f":"+E153","v":134405.37622207755},{"$f":"+F153","v":141570.50115666221},141977.37609124687,135626.05102583152,129274.72596041617,122923.40089500081,116572.07582958546,110220.75076417011,103869.42569875476,97518.100633339403,91166.775567924051,84815.450502508698,78464.125437093346,72112.800371677993,65761.475306262641,59410.150240847295,53058.82517543195,46707.500110016605,40356.175044601259,34004.849979185914,27653.524913770565,21302.199848355216,14950.874782939867,8599.5497175245182,2248.2246521091702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":7164.9849345846515},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":7165.1249345846527},406.87493458465178,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":134405.37622207755},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":141570.50115666221},141977.37609124687,135626.05102583152,129274.72596041617,122923.40089500081,116572.07582958546,110220.75076417011,103869.42569875476,97518.100633339403,91166.775567924051,84815.450502508698,78464.125437093346,72112.800371677993,65761.475306262641,59410.150240847295,53058.82517543195,46707.500110016605,40356.175044601259,34004.849979185914,27653.524913770565,21302.199848355216,14950.874782939867,8599.5497175245182,2248.2246521091702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":7164.9849345846515},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":7165.1249345846527},406.87493458465178,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-6351.325065415348,-2248.2246521091702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.37201750864670435,0.3720175086467043,0.37201750864670435,0.37201750864670441,0.37201750864670441,0.37201750864670435,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670446,0.37201750864670452,0.37201750864670452,0.37201750864670452,0.37201750864670446,0.37201750864670446,0.37201750864670446,0.37201750864670452,0.37201750864670452,0.37201750864670458,0.37201750864670463,0.37201750864670452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":1815.96543167048},{"$f":"IF(F151=0,0,F154*$C156)","v":1816.0009146704804},{"$f":"IF(G151=0,0,G154*$C156)","v":103.12245217048},-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-1609.74333782952,-569.81253807706923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":1815.96543167048},{"$f":"+F154*F155","v":1816.0009146704804},{"$f":"+G154*G155","v":103.12245217048},-2362.8041274411844,-2362.8041274411839,-2362.8041274411844,-2362.8041274411848,-2362.8041274411848,-2362.8041274411844,-2362.8041274411848,-2362.8041274411848,-2362.8041274411848,-2362.8041274411848,-2362.8041274411848,-2362.8041274411848,-2362.8041274411853,-2362.8041274411853,-2362.8041274411853,-2362.8041274411848,-2362.8041274411848,-2362.8041274411848,-2362.8041274411853,-2362.8041274411853,-2362.8041274411858,-2362.8041274411862,-836.37893395575747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":49082.98093915038},"     Begin Cumulative DFIT",{"$f":"+C158","v":49082.98093915038},{"$f":"+E159","v":50898.946370820864},{"$f":"+F159","v":52714.947285491347},52818.069737661826,50455.265610220638,48092.461482779458,45729.657355338277,43366.853227897089,41004.049100455901,38641.24497301472,36278.440845573532,33915.636718132344,31552.83259069116,29190.028463249975,26827.224335808791,24464.420208367606,22101.616080926422,19738.811953485238,17376.007826044053,15013.203698602869,12650.399571161684,10287.5954437205,7924.7913162793147,5561.9871888381294,3199.1830613969437,836.37893395575747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":50898.946370820864},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":52714.947285491347},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":52818.069737661826},50455.265610220638,48092.461482779458,45729.657355338277,43366.853227897089,41004.049100455901,38641.24497301472,36278.440845573532,33915.636718132344,31552.83259069116,29190.028463249975,26827.224335808791,24464.420208367606,22101.616080926422,19738.811953485238,17376.007826044053,15013.203698602869,12650.399571161684,10287.5954437205,7924.7913162793147,5561.9871888381294,3199.1830613969437,836.37893395575747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.37869725007666882},{"$f":"IF(G151=0,0,+G158/G151)","v":0.37235827276726863},0.37201750864670435,0.3720175086467043,0.37201750864670435,0.37201750864670441,0.37201750864670441,0.37201750864670435,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670446,0.37201750864670452,0.37201750864670452,0.37201750864670452,0.37201750864670446,0.37201750864670446,0.37201750864670446,0.37201750864670452,0.37201750864670452,0.37201750864670458,0.37201750864670463,0.37201750864670452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.37869725007666882},{"$f":"IF(F153=0,0,+F159/F153)","v":0.37235827276726863},{"$f":"IF(G153=0,0,+G159/G153)","v":0.37201750864670435},0.3720175086467043,0.37201750864670435,0.37201750864670441,0.37201750864670441,0.37201750864670435,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670441,0.37201750864670446,0.37201750864670452,0.37201750864670452,0.37201750864670452,0.37201750864670446,0.37201750864670446,0.37201750864670446,0.37201750864670452,0.37201750864670452,0.37201750864670458,0.37201750864670463,0.37201750864670452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":49082.98093915038},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":50898.946370820864},{"$f":"+E162+F157","v":52714.947285491347},{"$f":"+F162+G157","v":52818.069737661826},50455.265610220638,48092.461482779458,45729.657355338277,43366.853227897089,41004.049100455901,38641.24497301472,36278.440845573532,33915.636718132344,31552.83259069116,29190.028463249975,26827.224335808791,24464.420208367606,22101.616080926422,19738.811953485238,17376.007826044053,15013.203698602869,12650.399571161684,10287.5954437205,7924.7913162793147,5561.9871888381294,3199.1830613969437,836.37893395575747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":32249.077171815075},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":34065.042603485555},{"$f":"IF(F156<>0,+E163+F156,0)","v":35881.043518156039},{"$f":"IF(G156<>0,+F163+G156,0)","v":35984.165970326518},34374.422632497,32764.67929466748,31154.935956837959,29545.192619008438,27935.449281178917,26325.705943349396,24715.962605519875,23106.219267690354,21496.475929860833,19886.732592031312,18276.989254201791,16667.245916372271,15057.50257854275,13447.759240713229,11838.015902883708,10228.272565054187,8618.5292272246661,7008.7858893951461,5399.0425515656261,3789.2992137361061,2179.5558759065862,569.81253807706616,-3.0695446184836328E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":16833.903767335305},{"$f":"+E166","v":16833.903767335305},{"$f":"+F166","v":16833.903767335305},16833.903767335305,16080.842977723642,15327.782188111978,14574.721398500315,13821.660608888649,13068.599819276984,12315.53902966532,11562.478240053655,10809.41745044199,10056.356660830324,9303.2958712186592,8550.2350816069938,7797.1742919953285,7044.1135023836632,6291.0527127719979,5537.9919231603326,4784.9311335486673,4031.8703439370024,3278.8095543253376,2525.7487647136722,1772.6879751020069,1019.6271854903412,266.56639587867494,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,{"$f":"+BR166","v":-1.3301360013429075E-11},-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,753.0607896116644,753.06078961166395,753.0607896116644,753.06078961166486,753.06078961166486,753.0607896116644,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166531,753.06078961166531,753.06078961166531,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166531,753.06078961166531,753.06078961166577,753.06078961166622,266.56639587868824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":16833.903767335305},"     End Excess Deferred",{"$f":"+E164-E165","v":16833.903767335305},{"$f":"+F164-F165","v":16833.903767335305},16833.903767335305,16080.842977723642,15327.782188111978,14574.721398500315,13821.660608888649,13068.599819276984,12315.53902966532,11562.478240053655,10809.41745044199,10056.356660830324,9303.2958712186592,8550.2350816069938,7797.1742919953285,7044.1135023836632,6291.0527127719979,5537.9919231603326,4784.9311335486673,4031.8703439370024,3278.8095543253376,2525.7487647136722,1772.6879751020069,1019.6271854903412,266.56639587867494,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,{"$f":"+BR164-BR165","v":-1.3301360013429075E-11},-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11,-1.3301360013429075E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":16833.903767335323},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},753.0607896116644,753.06078961166395,753.0607896116644,753.06078961166486,753.06078961166486,753.0607896116644,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166531,753.06078961166531,753.06078961166531,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166531,753.06078961166531,753.06078961166577,753.06078961166622,266.56639587868824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":294768.6078046523},"     Begin Cumulative Difference",{"$f":"+$C170","v":294768.6078046523},{"$f":"+E172","v":311047.70148295036},{"$f":"+F172","v":327326.20516124839},343605.22883954644,344026.48251784447,328589.96619614249,313153.4498744405,297716.93355273851,282280.41723103652,266843.90090933454,251407.38458763258,235970.86826593062,220534.35194422866,205097.83562252671,189661.31930082475,174224.80297912279,158788.28665742083,143351.77033571887,127915.2540140169,112478.73769231493,97042.221370612955,81605.705048910982,66169.18872720901,50732.672405507037,35296.156083805065,19859.639762103092,4423.1234404011211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":16279.09367829803},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":16278.50367829803},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":16279.02367829803},421.25367829802963,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":311047.70148295036},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":327326.20516124839},343605.22883954644,344026.48251784447,328589.96619614249,313153.4498744405,297716.93355273851,282280.41723103652,266843.90090933454,251407.38458763258,235970.86826593062,220534.35194422866,205097.83562252671,189661.31930082475,174224.80297912279,158788.28665742083,143351.77033571887,127915.2540140169,112478.73769231493,97042.221370612955,81605.705048910982,66169.18872720901,50732.672405507037,35296.156083805065,19859.639762103092,4423.1234404011211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":16279.09367829803},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":16278.50367829803},16279.02367829803,421.25367829802963,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-15436.516321701971,-4423.1234404011211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.25345000000000001,0.36680722333681881,0.36680722333681881,0.36680722333681887,0.36680722333681887,0.36680722333681887,0.36680722333681887,0.36680722333681881,0.36680722333681881,0.36680722333681881,0.36680722333681887,0.36680722333681881,0.36680722333681876,0.3668072233368187,0.3668072233368187,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.3668072233368187,0.3668072233368187,0.3668072233368187,0.36680722333681881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":4125.9362927646362},{"$f":"IF(F170=0,0,F173*$C175)","v":4125.7867572646355},{"$f":"IF(G170=0,0,G173*$C175)","v":4125.9185512646354},106.76674476463562,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-3912.3850617353646,-1121.0406359696642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":4125.9362927646362},{"$f":"+F173*F174","v":4125.7867572646355},{"$f":"+G173*G174","v":4125.9185512646354},106.76674476463562,-5662.2256899569838,-5662.2256899569838,-5662.2256899569848,-5662.2256899569848,-5662.2256899569848,-5662.2256899569848,-5662.2256899569838,-5662.2256899569838,-5662.2256899569838,-5662.2256899569848,-5662.2256899569838,-5662.2256899569829,-5662.225689956982,-5662.225689956982,-5662.2256899569811,-5662.2256899569811,-5662.2256899569811,-5662.2256899569811,-5662.2256899569811,-5662.225689956982,-5662.225689956982,-5662.225689956982,-1622.4336276495324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":113706.99046064462},"     Begin Cumulative DFIT",{"$f":"+C177","v":113706.99046064462},{"$f":"+E178","v":117832.92675340927},{"$f":"+F178","v":121958.7135106739},126084.63206193854,126191.39880670318,120529.17311674618,114866.94742678921,109204.72173683222,103542.49604687523,97880.270356918234,92218.044666961243,86555.818977004266,80893.59328704729,75231.367597090313,69569.141907133322,63906.916217176338,58244.690527219354,52582.464837262371,46920.239147305387,41258.013457348403,35595.787767391419,29933.562077434439,24271.336387477459,18609.110697520478,12946.885007563496,7284.6593176065144,1622.4336276495324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":117832.92675340927},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":121958.7135106739},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":126084.63206193854},126191.39880670318,120529.17311674618,114866.94742678921,109204.72173683222,103542.49604687523,97880.270356918234,92218.044666961243,86555.818977004266,80893.59328704729,75231.367597090313,69569.141907133322,63906.916217176338,58244.690527219354,52582.464837262371,46920.239147305387,41258.013457348403,35595.787767391419,29933.562077434439,24271.336387477459,18609.110697520478,12946.885007563496,7284.6593176065144,1622.4336276495324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.37882590416720413},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37259074155274013},0.36694619720358318,0.36680722333681881,0.36680722333681881,0.36680722333681887,0.36680722333681887,0.36680722333681887,0.36680722333681887,0.36680722333681881,0.36680722333681881,0.36680722333681881,0.36680722333681887,0.36680722333681881,0.36680722333681876,0.3668072233368187,0.3668072233368187,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.3668072233368187,0.3668072233368187,0.3668072233368187,0.36680722333681881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.37882590416720413},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37259074155274013},{"$f":"IF(G172=0,0,+G178/G172)","v":0.36694619720358318},0.36680722333681881,0.36680722333681881,0.36680722333681887,0.36680722333681887,0.36680722333681887,0.36680722333681887,0.36680722333681881,0.36680722333681881,0.36680722333681881,0.36680722333681887,0.36680722333681881,0.36680722333681876,0.3668072233368187,0.3668072233368187,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.36680722333681864,0.3668072233368187,0.3668072233368187,0.3668072233368187,0.36680722333681881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":113706.99046064462},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":117832.92675340927},{"$f":"+E181+F176","v":121958.7135106739},{"$f":"+F181+G176","v":126084.63206193854},126191.39880670318,120529.17311674618,114866.94742678921,109204.72173683222,103542.49604687523,97880.270356918234,92218.044666961243,86555.818977004266,80893.59328704729,75231.367597090313,69569.141907133322,63906.916217176338,58244.690527219354,52582.464837262371,46920.239147305387,41258.013457348403,35595.787767391419,29933.562077434439,24271.336387477459,18609.110697520478,12946.885007563496,7284.6593176065144,1622.4336276495324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":74709.103648089134},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":78835.039940853778},{"$f":"IF(F175<>0,+E182+F175,0)","v":82960.826698118413},{"$f":"IF(G175<>0,+F182+G175,0)","v":87086.74524938305},87193.511994147688,83281.126932412328,79368.741870676968,75456.356808941608,71543.971747206248,67631.586685470887,63719.20162373552,59806.816562000153,55894.431500264785,51982.046438529418,48069.661376794051,44157.276315058683,40244.891253323316,36332.506191587949,32420.121129852585,28507.736068117221,24595.351006381858,20682.965944646494,16770.58088291113,12858.195821175766,8945.8107594404028,5033.4256977050381,1121.0406359696735,9.3223206931725144E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":38997.886812555487},{"$f":"+E185","v":38997.886812555487},{"$f":"+F185","v":38997.886812555487},38997.886812555487,38997.886812555487,37248.046184333871,35498.205556112254,33748.364927890638,31998.524299669018,30248.683671447398,28498.843043225777,26749.002415004157,24999.161786782537,23249.321158560917,21499.480530339297,19749.639902117677,17999.79927389606,16249.958645674444,14500.118017452827,12750.277389231211,11000.436761009594,9250.5961327879777,7500.7555045663612,5750.9148763447447,4001.0742481231273,2251.2336199015099,501.39299167989248,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,{"$f":"+BR185","v":2.432898327242583E-11},2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,1749.8406282216192,1749.8406282216192,1749.8406282216201,1749.8406282216201,1749.8406282216201,1749.8406282216201,1749.8406282216192,1749.8406282216192,1749.8406282216192,1749.8406282216201,1749.8406282216192,1749.8406282216183,1749.8406282216174,1749.8406282216174,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216174,1749.8406282216174,1749.8406282216174,501.39299167986815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":38997.886812555487},"     End Excess Deferred",{"$f":"+E183-E184","v":38997.886812555487},{"$f":"+F183-F184","v":38997.886812555487},38997.886812555487,38997.886812555487,37248.046184333871,35498.205556112254,33748.364927890638,31998.524299669018,30248.683671447398,28498.843043225777,26749.002415004157,24999.161786782537,23249.321158560917,21499.480530339297,19749.639902117677,17999.79927389606,16249.958645674444,14500.118017452827,12750.277389231211,11000.436761009594,9250.5961327879777,7500.7555045663612,5750.9148763447447,4001.0742481231273,2251.2336199015099,501.39299167989248,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,{"$f":"+BR183-BR184","v":2.432898327242583E-11},2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11,2.432898327242583E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":38997.886812555465},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,1749.8406282216192,1749.8406282216192,1749.8406282216201,1749.8406282216201,1749.8406282216201,1749.8406282216201,1749.8406282216192,1749.8406282216192,1749.8406282216192,1749.8406282216201,1749.8406282216192,1749.8406282216183,1749.8406282216174,1749.8406282216174,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216174,1749.8406282216174,1749.8406282216174,501.39299167986815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.11335722333681886},{"$f":"+R187*R173","v":-1749.8406282216199}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":218136.68730538245},"     Begin Cumulative Difference",{"$f":"+$C189","v":218136.68730538245},{"$f":"+E191","v":223340.11273596965},{"$f":"+F191","v":228543.50816655686},233746.87359714406,238950.20902773127,237056.96445831846,226387.89988890564,215718.83531949282,205049.77075008,194380.70618066718,183711.64161125437,173042.57704184155,162373.51247242873,151704.44790301591,141035.38333360309,130366.31876419029,119697.25419477749,109028.18962536468,98359.125055951881,87690.060486539078,77020.995917126274,66351.931347713471,55682.86677830066,45013.80220888785,34344.737639475039,23675.673070062228,13006.60850064942,2337.5439312366107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":5203.4254305871909},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":5203.3954305871903},5203.3654305871914,5203.3354305871908,-1893.2445694128091,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":223340.11273596965},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":228543.50816655686},233746.87359714406,238950.20902773127,237056.96445831846,226387.89988890564,215718.83531949282,205049.77075008,194380.70618066718,183711.64161125437,173042.57704184155,162373.51247242873,151704.44790301591,141035.38333360309,130366.31876419029,119697.25419477749,109028.18962536468,98359.125055951881,87690.060486539078,77020.995917126274,66351.931347713471,55682.86677830066,45013.80220888785,34344.737639475039,23675.673070062228,13006.60850064942,2337.5439312366107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":5203.4254305871909},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":5203.3954305871903},5203.3654305871914,5203.3354305871908,-1893.2445694128091,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-10669.064569412809,-2337.5439312366107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.37422613929667164,0.37422613929667164,0.3742261392966717,0.3742261392966717,0.3742261392966717,0.37422613929667176,0.37422613929667176,0.37422613929667176,0.37422613929667181,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667181,0.37422613929667181,0.37422613929667187,0.37422613929667192,0.37422613929667198,0.37422613929667192,0.37422613929667198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":1318.8081753823235},{"$f":"IF(F189=0,0,F192*$C194)","v":1318.8005718823233},{"$f":"IF(G189=0,0,G192*$C194)","v":1318.7929683823238},1318.7853648823236,-479.84283611767648,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-2704.0744151176764,-592.450509371919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":1318.8081753823235},{"$f":"+F192*F193","v":1318.8005718823233},{"$f":"+G192*G193","v":1318.7929683823238},1318.7853648823236,-708.50160595574505,-3992.6428437182617,-3992.6428437182626,-3992.6428437182626,-3992.6428437182626,-3992.6428437182631,-3992.6428437182631,-3992.6428437182631,-3992.6428437182635,-3992.6428437182644,-3992.6428437182644,-3992.6428437182644,-3992.6428437182644,-3992.6428437182644,-3992.6428437182644,-3992.6428437182644,-3992.6428437182644,-3992.6428437182635,-3992.6428437182635,-3992.6428437182644,-3992.6428437182649,-3992.6428437182653,-3992.6428437182649,-874.77004082304211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":84146.22712805128},"     Begin Cumulative DFIT",{"$f":"+C196","v":84146.22712805128},{"$f":"+E197","v":85465.0353034336},{"$f":"+F197","v":86783.835875315926},88102.628843698243,89421.414208580565,88712.912602624827,84720.269758906565,80727.626915188303,76734.98407147004,72742.341227751778,68749.698384033516,64757.055540315254,60764.412696596992,56771.76985287873,52779.127009160467,48786.484165442205,44793.841321723943,40801.198478005681,36808.555634287419,32815.912790569157,28823.269946850891,24830.627103132625,20837.984259414363,16845.341415696101,12852.698571977837,8860.0557282595728,4867.412884541307,874.77004082304211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":85465.0353034336},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":86783.835875315926},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":88102.628843698243},89421.414208580565,88712.912602624827,84720.269758906565,80727.626915188303,76734.98407147004,72742.341227751778,68749.698384033516,64757.055540315254,60764.412696596992,56771.76985287873,52779.127009160467,48786.484165442205,44793.841321723943,40801.198478005681,36808.555634287419,32815.912790569157,28823.269946850891,24830.627103132625,20837.984259414363,16845.341415696101,12852.698571977837,8860.0557282595728,4867.412884541307,874.77004082304211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38266764647186091},{"$f":"IF(G189=0,0,+G196/G189)","v":0.37972566611723668},0.37691468334049488,0.37422613929667164,0.37422613929667164,0.3742261392966717,0.3742261392966717,0.3742261392966717,0.37422613929667176,0.37422613929667176,0.37422613929667176,0.37422613929667181,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667181,0.37422613929667181,0.37422613929667187,0.37422613929667192,0.37422613929667198,0.37422613929667192,0.37422613929667198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38266764647186091},{"$f":"IF(F191=0,0,+F197/F191)","v":0.37972566611723668},{"$f":"IF(G191=0,0,+G197/G191)","v":0.37691468334049488},0.37422613929667164,0.37422613929667164,0.3742261392966717,0.3742261392966717,0.3742261392966717,0.37422613929667176,0.37422613929667176,0.37422613929667176,0.37422613929667181,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667187,0.37422613929667181,0.37422613929667181,0.37422613929667187,0.37422613929667192,0.37422613929667198,0.37422613929667192,0.37422613929667198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":84146.22712805128},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":85465.0353034336},{"$f":"+E200+F195","v":86783.835875315926},{"$f":"+F200+G195","v":88102.628843698243},89421.414208580565,88712.912602624827,84720.269758906565,80727.626915188303,76734.98407147004,72742.341227751778,68749.698384033516,64757.055540315254,60764.412696596992,56771.76985287873,52779.127009160467,48786.484165442205,44793.841321723943,40801.198478005681,36808.555634287419,32815.912790569157,28823.269946850891,24830.627103132625,20837.984259414363,16845.341415696101,12852.698571977837,8860.0557282595728,4867.412884541307,874.77004082304211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":55286.743397549188},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":56605.551572931508},{"$f":"IF(F194<>0,+E201+F194,0)","v":57924.352144813834},{"$f":"IF(G194<>0,+F201+G194,0)","v":59243.145113196158},60561.930478078481,60082.087641960803,57378.013226843126,54673.938811725449,51969.864396607773,49265.789981490096,46561.715566372419,43857.641151254742,41153.566736137065,38449.492321019388,35745.417905901711,33041.343490784035,30337.269075666358,27633.194660548681,24929.120245431004,22225.045830313327,19520.97141519565,16816.897000077974,14112.822584960297,11408.74816984262,8704.6737547249431,6000.5993396072663,3296.5249244895899,592.45050937191354,-5.4569682106375694E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":28859.483730502092},{"$f":"+E204","v":28859.483730502092},{"$f":"+F204","v":28859.483730502092},28859.483730502092,28859.483730502092,28630.824960664024,27342.256532063438,26053.688103462853,24765.119674862268,23476.551246261683,22187.982817661097,20899.414389060512,19610.845960459927,18322.277531859341,17033.709103258752,15745.140674658163,14456.572246057574,13168.003817456985,11879.435388856396,10590.866960255807,9302.2985316552185,8013.7301030546305,6725.1616744540434,5436.5932458534562,4148.0248172528682,2859.4563886522797,1570.8879600516907,282.31953145110219,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,{"$f":"+BR204","v":-2.0918378140777349E-11},-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,228.65876983806857,1288.5684286005853,1288.5684286005862,1288.5684286005862,1288.5684286005862,1288.5684286005867,1288.5684286005867,1288.5684286005867,1288.5684286005871,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.5684286005871,1288.5684286005871,1288.568428600588,1288.5684286005885,1288.568428600589,1288.5684286005885,282.31953145112311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":28859.483730502092},"     End Excess Deferred",{"$f":"+E202-E203","v":28859.483730502092},{"$f":"+F202-F203","v":28859.483730502092},28859.483730502092,28859.483730502092,28630.824960664024,27342.256532063438,26053.688103462853,24765.119674862268,23476.551246261683,22187.982817661097,20899.414389060512,19610.845960459927,18322.277531859341,17033.709103258752,15745.140674658163,14456.572246057574,13168.003817456985,11879.435388856396,10590.866960255807,9302.2985316552185,8013.7301030546305,6725.1616744540434,5436.5932458534562,4148.0248172528682,2859.4563886522797,1570.8879600516907,282.31953145110219,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,{"$f":"+BR202-BR203","v":-2.0918378140777349E-11},-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11,-2.0918378140777349E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":28859.483730502128},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,228.65876983806857,1288.5684286005853,1288.5684286005862,1288.5684286005862,1288.5684286005862,1288.5684286005867,1288.5684286005867,1288.5684286005867,1288.5684286005871,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.5684286005871,1288.5684286005871,1288.568428600588,1288.5684286005885,1288.568428600589,1288.5684286005885,282.31953145112311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":176421.30386097688},"     Begin Cumulative Difference",{"$f":"+$C208","v":176421.30386097688},{"$f":"+E210","v":178081.98532894754},{"$f":"+F210","v":179742.6067969182},181403.36826488888,183063.94973285956,184724.54120083022,181957.20266880089,173743.04413677155,165528.88560474222,157314.72707271288,149100.56854068354,140886.4100086542,132672.25147662486,124458.09294459554,116243.93441256622,108029.77588053689,99815.617348507571,91601.458816478247,83387.300284448924,75173.1417524196,66958.983220390277,58744.824688360954,50530.66615633163,42316.507624302307,34102.349092272983,25888.190560243656,17674.032028214329,9459.8734961850023,1245.7149641556753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":1660.6814679706731},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":1660.6214679706736},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":1660.761467970673},1660.5814679706727,1660.591467970673,-2767.3385320293273,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":178081.98532894754},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":179742.6067969182},181403.36826488888,183063.94973285956,184724.54120083022,181957.20266880089,173743.04413677155,165528.88560474222,157314.72707271288,149100.56854068354,140886.4100086542,132672.25147662486,124458.09294459554,116243.93441256622,108029.77588053689,99815.617348507571,91601.458816478247,83387.300284448924,75173.1417524196,66958.983220390277,58744.824688360954,50530.66615633163,42316.507624302307,34102.349092272983,25888.190560243656,17674.032028214329,9459.8734961850023,1245.7149641556753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":1660.6814679706731},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":1660.6214679706736},1660.761467970673,1660.5814679706727,1660.591467970673,-2767.3385320293273,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-8214.158532029327,-1245.7149641556753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.379803208669939,0.379803208669939,0.379803208669939,0.379803208669939,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.379803208669939,0.379803208669939,0.37980320866993894,0.37980320866993889,0.37980320866993889,0.37980320866993883,0.37980320866993883,0.37980320866993877,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993877,0.37980320866993872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":420.89971805716709},{"$f":"IF(F208=0,0,F211*$C213)","v":420.88451105716723},{"$f":"IF(G208=0,0,G211*$C213)","v":420.91999405716712},420.87437305716702,420.8769075571671,-701.38195094283299,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-2081.8784799428331,-315.72645766525591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":420.89971805716709},{"$f":"+F211*F212","v":420.88451105716723},{"$f":"+G211*G212","v":420.91999405716712},420.87437305716702,420.8769075571671,-1051.0440539406973,-3119.7637669882943,-3119.7637669882943,-3119.7637669882943,-3119.7637669882947,-3119.7637669882947,-3119.7637669882947,-3119.7637669882947,-3119.7637669882947,-3119.7637669882943,-3119.7637669882943,-3119.7637669882938,-3119.7637669882934,-3119.7637669882934,-3119.7637669882929,-3119.7637669882929,-3119.7637669882924,-3119.763766988292,-3119.763766988292,-3119.763766988292,-3119.763766988292,-3119.763766988292,-3119.7637669882924,-473.12654047448314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":68054.517964371829},"     Begin Cumulative DFIT",{"$f":"+C215","v":68054.517964371829},{"$f":"+E216","v":68475.41768242899},{"$f":"+F216","v":68896.302193486161},69317.222187543332,69738.096560600505,70158.973468157667,69107.929414216967,65988.16564722867,62868.401880240373,59748.638113252076,56628.874346263779,53509.110579275482,50389.346812287185,47269.583045298888,44149.819278310591,41030.055511322294,37910.291744333997,34790.5279773457,31670.764210357407,28551.000443369114,25431.23667638082,22311.472909392527,19191.709142404234,16071.945375415942,12952.181608427651,9832.4178414393591,6712.6540744510676,3592.8903074627756,473.12654047448314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":68475.41768242899},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":68896.302193486161},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":69317.222187543332},69738.096560600505,70158.973468157667,69107.929414216967,65988.16564722867,62868.401880240373,59748.638113252076,56628.874346263779,53509.110579275482,50389.346812287185,47269.583045298888,44149.819278310591,41030.055511322294,37910.291744333997,34790.5279773457,31670.764210357407,28551.000443369114,25431.23667638082,22311.472909392527,19191.709142404234,16071.945375415942,12952.181608427651,9832.4178414393591,6712.6540744510676,3592.8903074627756,473.12654047448314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.3845162527582075},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38330534658000426},0.38211651112412048,0.38094937131186934,0.379803208669939,0.379803208669939,0.379803208669939,0.379803208669939,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.379803208669939,0.379803208669939,0.37980320866993894,0.37980320866993889,0.37980320866993889,0.37980320866993883,0.37980320866993883,0.37980320866993877,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993877,0.37980320866993872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.3845162527582075},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38330534658000426},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38211651112412048},0.38094937131186934,0.379803208669939,0.379803208669939,0.379803208669939,0.379803208669939,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.37980320866993905,0.379803208669939,0.379803208669939,0.37980320866993894,0.37980320866993889,0.37980320866993889,0.37980320866993883,0.37980320866993883,0.37980320866993877,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993872,0.37980320866993877,0.37980320866993872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":68054.517964371829},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":68475.41768242899},{"$f":"+E219+F214","v":68896.302193486161},{"$f":"+F219+G214","v":69317.222187543332},69738.096560600505,70158.973468157667,69107.929414216967,65988.16564722867,62868.401880240373,59748.638113252076,56628.874346263779,53509.110579275482,50389.346812287185,47269.583045298888,44149.819278310591,41030.055511322294,37910.291744333997,34790.5279773457,31670.764210357407,28551.000443369114,25431.23667638082,22311.472909392527,19191.709142404234,16071.945375415942,12952.181608427651,9832.4178414393591,6712.6540744510676,3592.8903074627756,473.12654047448314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":44713.979463564596},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":45134.879181621764},{"$f":"IF(F213<>0,+E220+F213,0)","v":45555.763692678927},{"$f":"IF(G213<>0,+F220+G213,0)","v":45976.683686736098},46397.558059793264,46818.434967350433,46117.053016407597,44035.174536464765,41953.296056521933,39871.417576579101,37789.539096636268,35707.660616693436,33625.782136750604,31543.903656807772,29462.02517686494,27380.146696922107,25298.268216979275,23216.389737036443,21134.511257093611,19052.632777150779,16970.754297207946,14888.875817265114,12806.997337322282,10725.11885737945,8643.2403774366176,6561.3618974937845,4479.4834175509513,2397.6049376081182,315.72645766528512,2.921751729445532E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":23340.538500807234},{"$f":"+E223","v":23340.538500807234},{"$f":"+F223","v":23340.538500807234},23340.538500807234,23340.538500807234,23340.538500807234,22990.87639780937,21952.991110763909,20915.105823718448,19877.220536672987,18839.335249627526,17801.449962582064,16763.564675536603,15725.679388491142,14687.794101445681,13649.90881440022,12612.023527354759,11574.138240309298,10536.252953263836,9498.3676662183752,8460.4823791729159,7422.5970921274566,6384.7118050819972,5346.8265180365379,4308.9412309910786,3271.0559439456197,2233.1706569001608,1195.2853698547019,157.40008280924258,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,{"$f":"+BR223","v":1.5347723092418164E-11},1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,349.66210299786428,1037.8852870454612,1037.8852870454612,1037.8852870454612,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454612,1037.8852870454612,1037.8852870454607,1037.8852870454602,1037.8852870454602,1037.8852870454598,1037.8852870454598,1037.8852870454593,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454593,157.40008280922723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":23340.538500807234},"     End Excess Deferred",{"$f":"+E221-E222","v":23340.538500807234},{"$f":"+F221-F222","v":23340.538500807234},23340.538500807234,23340.538500807234,23340.538500807234,22990.87639780937,21952.991110763909,20915.105823718448,19877.220536672987,18839.335249627526,17801.449962582064,16763.564675536603,15725.679388491142,14687.794101445681,13649.90881440022,12612.023527354759,11574.138240309298,10536.252953263836,9498.3676662183752,8460.4823791729159,7422.5970921274566,6384.7118050819972,5346.8265180365379,4308.9412309910786,3271.0559439456197,2233.1706569001608,1195.2853698547019,157.40008280924258,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,{"$f":"+BR221-BR222","v":1.5347723092418164E-11},1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11,1.5347723092418164E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":23340.538500807208},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,349.66210299786428,1037.8852870454612,1037.8852870454612,1037.8852870454612,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454612,1037.8852870454612,1037.8852870454607,1037.8852870454602,1037.8852870454602,1037.8852870454598,1037.8852870454598,1037.8852870454593,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454593,157.40008280922723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":191130.88256149649},"     Begin Cumulative Difference",{"$f":"+$C227","v":191130.88256149649},{"$f":"+E229","v":191683.61278654166},{"$f":"+F229","v":192236.32301158682},192789.153236632,193341.85346167718,193894.18368672236,194447.02391176752,190412.29413681268,181790.19436185784,173168.094586903,164545.99481194816,155923.89503699332,147301.79526203847,138679.69548708363,130057.59571212879,121435.49593717395,112813.39616221911,104191.29638726427,95569.196612309432,86947.096837354591,78324.997062399751,69702.89728744491,61080.797512490077,52458.697737535244,43836.59796258041,35214.498187625577,26592.398412670744,17970.29863771591,9348.1988627610772,726.09908780624392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":552.73022504516666},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":552.71022504516623},552.83022504516703,552.70022504516601,552.33022504516703,552.84022504516724,-4034.7297749548334,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":191683.61278654166},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":192236.32301158682},192789.153236632,193341.85346167718,193894.18368672236,194447.02391176752,190412.29413681268,181790.19436185784,173168.094586903,164545.99481194816,155923.89503699332,147301.79526203847,138679.69548708363,130057.59571212879,121435.49593717395,112813.39616221911,104191.29638726427,95569.196612309432,86947.096837354591,78324.997062399751,69702.89728744491,61080.797512490077,52458.697737535244,43836.59796258041,35214.498187625577,26592.398412670744,17970.29863771591,9348.1988627610772,726.09908780624392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":552.73022504516666},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":552.71022504516623},552.83022504516703,552.70022504516601,552.33022504516703,552.84022504516724,-4034.7297749548334,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-8622.0997749548333,-726.09908780624392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.25345000000000001},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.25345000000000001},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.3834937273566093,0.38349372735660936,0.38349372735660936,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660947,0.38349372735660953,0.38349372735660953,0.38349372735660958,0.38349372735660958,0.38349372735660958,0.38349372735660964,0.38349372735660958,0.38349372735660964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":140.0894755376975},{"$f":"IF(F227=0,0,F230*$C232)","v":140.08440653769739},{"$f":"IF(G227=0,0,G230*$C232)","v":140.1148205376976},140.08187203769734,139.98809553769757,140.11735503769765,-1022.6022614623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-2185.2711879623025,-184.02981380449253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":140.0894755376975},{"$f":"+F230*F231","v":140.08440653769739},{"$f":"+G230*G231","v":140.1148205376976},140.08187203769734,139.98809553769757,140.11735503769765,-1547.2935602741225,-3306.5211803380116,-3306.5211803380116,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380121,-3306.5211803380125,-3306.521180338013,-3306.521180338013,-3306.5211803380134,-3306.5211803380134,-3306.5211803380134,-3306.5211803380143,-3306.5211803380134,-278.45444561305067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":73728.737948097274},"     Begin Cumulative DFIT",{"$f":"+C234","v":73728.737948097274},{"$f":"+E235","v":73868.827423634968},{"$f":"+F235","v":74008.91183017267},74149.026650710366,74289.108522748065,74429.096618285766,74569.213973323465,73021.920413049345,69715.399232711337,66408.878052373329,63102.356872035314,59795.835691697299,56489.314511359284,53182.793331021268,49876.272150683253,46569.750970345238,43263.229790007223,39956.708609669207,36650.187429331192,33343.666248993177,30037.145068655165,26730.623888317154,23424.102707979142,20117.58152764113,16811.060347303119,13504.539166965105,10198.017986627092,6891.4968062890784,3584.9756259510641,278.45444561305067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":73868.827423634968},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":74008.91183017267},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":74149.026650710366},74289.108522748065,74429.096618285766,74569.213973323465,73021.920413049345,69715.399232711337,66408.878052373329,63102.356872035314,59795.835691697299,56489.314511359284,53182.793331021268,49876.272150683253,46569.750970345238,43263.229790007223,39956.708609669207,36650.187429331192,33343.666248993177,30037.145068655165,26730.623888317154,23424.102707979142,20117.58152764113,16811.060347303119,13504.539166965105,10198.017986627092,6891.4968062890784,3584.9756259510641,278.45444561305067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38575000000000004},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38536850568386921},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38498921884659576},0.38461202513659498,0.38423707641487526,0.38386451415449335,0.3834937273566093,0.38349372735660936,0.38349372735660936,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660947,0.38349372735660953,0.38349372735660953,0.38349372735660958,0.38349372735660958,0.38349372735660958,0.38349372735660964,0.38349372735660958,0.38349372735660964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38536850568386921},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38498921884659576},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38461202513659498},0.38423707641487526,0.38386451415449335,0.3834937273566093,0.38349372735660936,0.38349372735660936,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660942,0.38349372735660947,0.38349372735660953,0.38349372735660953,0.38349372735660958,0.38349372735660958,0.38349372735660958,0.38349372735660964,0.38349372735660958,0.38349372735660964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":73728.737948097274},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":73868.827423634968},{"$f":"+E238+F233","v":74008.91183017267},{"$f":"+F238+G233","v":74149.026650710366},74289.108522748065,74429.096618285766,74569.213973323465,73021.920413049345,69715.399232711337,66408.878052373329,63102.356872035314,59795.835691697299,56489.314511359284,53182.793331021268,49876.272150683253,46569.750970345238,43263.229790007223,39956.708609669207,36650.187429331192,33343.666248993177,30037.145068655165,26730.623888317154,23424.102707979142,20117.58152764113,16811.060347303119,13504.539166965105,10198.017986627092,6891.4968062890784,3584.9756259510641,278.45444561305067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":48442.122185211287},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":48582.211660748981},{"$f":"IF(F232<>0,+E239+F232,0)","v":48722.296067286676},{"$f":"IF(G232<>0,+F239+G232,0)","v":48862.410887824371},49002.492759862071,49142.480855399772,49282.598210437471,48259.995948975171,46074.724761012869,43889.453573050567,41704.182385088265,39518.911197125963,37333.640009163661,35148.368821201359,32963.097633239056,30777.826445276754,28592.555257314452,26407.28406935215,24222.012881389848,22036.741693427546,19851.470505465244,17666.199317502942,15480.92812954064,13295.656941578338,11110.385753616036,8925.1145656537337,6739.8433776914317,4554.5721897291296,2369.3010017668271,184.02981380452457,3.2031266528065316E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":25286.615762885987},{"$f":"+E242","v":25286.615762885987},{"$f":"+F242","v":25286.615762885987},25286.615762885987,25286.615762885987,25286.615762885987,25286.615762885987,24761.924464074167,23640.674471698458,22519.424479322748,21398.174486947039,20276.924494571329,19155.674502195619,18034.42450981991,16913.1745174442,15791.924525068491,14670.674532692781,13549.424540317072,12428.174547941362,11306.924555565653,10185.674563189943,9064.4245708142334,7943.1745784385239,6821.9245860628134,5700.674593687103,4579.4246013113916,3458.1746089356807,2336.9246165599698,1215.6746241842579,94.424631808547019,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,{"$f":"+BR242","v":-1.1112888387287967E-11},-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,524.69129881181993,1121.2499923757091,1121.2499923757091,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.24999237571,1121.2499923757105,1121.2499923757105,1121.2499923757109,1121.2499923757109,1121.2499923757109,1121.2499923757118,1121.2499923757109,94.424631808558132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":25286.615762885987},"     End Excess Deferred",{"$f":"+E240-E241","v":25286.615762885987},{"$f":"+F240-F241","v":25286.615762885987},25286.615762885987,25286.615762885987,25286.615762885987,25286.615762885987,24761.924464074167,23640.674471698458,22519.424479322748,21398.174486947039,20276.924494571329,19155.674502195619,18034.42450981991,16913.1745174442,15791.924525068491,14670.674532692781,13549.424540317072,12428.174547941362,11306.924555565653,10185.674563189943,9064.4245708142334,7943.1745784385239,6821.9245860628134,5700.674593687103,4579.4246013113916,3458.1746089356807,2336.9246165599698,1215.6746241842579,94.424631808547019,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,{"$f":"+BR240-BR241","v":-1.1112888387287967E-11},-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11,-1.1112888387287967E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":25286.615762885991},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,524.69129881181993,1121.2499923757091,1121.2499923757091,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.24999237571,1121.2499923757105,1121.2499923757105,1121.2499923757109,1121.2499923757109,1121.2499923757109,1121.2499923757118,1121.2499923757109,94.424631808558132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":229848.6084473306},"     Begin Cumulative Difference",{"$f":"+$C246","v":229848.6084473306},{"$f":"+E248","v":248018.68494255998},{"$f":"+F248","v":266189.06143778935},270272.37793301872,260268.50442824812,250264.63092347753,240260.75741870693,230256.88391393633,220253.01040916573,210249.13690439513,200245.26339962453,190241.38989485393,180237.51639008333,170233.64288531273,160229.76938054213,150225.89587577153,140222.02237100093,130218.14886623032,120214.2753614597,110210.40185668909,100206.52835191847,90202.65484714786,80198.781342377246,70194.907837606632,60191.034332836018,50187.160828065404,40183.28732329479,30179.413818524179,20175.540313753569,10171.666808982958,167.79330421234772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":18170.07649522939},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":18170.37649522939},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":4083.3164952293901},-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":248018.68494255998},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":266189.06143778935},270272.37793301872,260268.50442824812,250264.63092347753,240260.75741870693,230256.88391393633,220253.01040916573,210249.13690439513,200245.26339962453,190241.38989485393,180237.51639008333,170233.64288531273,160229.76938054213,150225.89587577153,140222.02237100093,130218.14886623032,120214.2753614597,110210.40185668909,100206.52835191847,90202.65484714786,80198.781342377246,70194.907837606632,60191.034332836018,50187.160828065404,40183.28732329479,30179.413818524179,20175.540313753569,10171.666808982958,167.79330421234772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":18170.07649522939},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":18170.37649522939},4083.3164952293901,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-10003.87350477061,-167.79330421234772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.25345000000000001},0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039777,0.36596231491039777,0.36596231491039782,0.36596231491039782,0.36596231491039777,0.36596231491039782,0.36596231491039782,0.36596231491039788,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":4605.2058877158888},{"$f":"IF(F246=0,0,F249*$C251)","v":4605.2819227158889},{"$f":"IF(G246=0,0,G249*$C251)","v":1034.916565715889},-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-2535.4817397841111,-42.527212952619529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":4605.2058877158888},{"$f":"+F249*F250","v":4605.2819227158889},{"$f":"+G249*G250","v":1034.916565715889},-3661.0407058766468,-3661.0407058766468,-3661.0407058766468,-3661.0407058766468,-3661.0407058766468,-3661.0407058766468,-3661.0407058766468,-3661.0407058766468,-3661.0407058766468,-3661.0407058766464,-3661.0407058766464,-3661.0407058766464,-3661.0407058766464,-3661.0407058766464,-3661.0407058766468,-3661.0407058766468,-3661.0407058766473,-3661.0407058766473,-3661.0407058766468,-3661.0407058766473,-3661.0407058766473,-3661.0407058766477,-3661.0407058766482,-3661.0407058766482,-3661.0407058766482,-3661.0407058766482,-3661.0407058766482,-61.406026036015646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":88664.100708557773},"     Begin Cumulative DFIT",{"$f":"+C253","v":88664.100708557773},{"$f":"+E254","v":93269.306596273658},{"$f":"+F254","v":97874.588518989549},98909.505084705437,95248.464378828794,91587.423672952151,87926.382967075508,84265.342261198864,80604.301555322221,76943.260849445578,73282.220143568935,69621.179437692292,65960.138731815648,62299.098025939005,58638.057320062362,54977.016614185719,51315.975908309076,47654.935202432433,43993.894496555789,40332.853790679146,36671.813084802496,33010.772378925845,29349.731673049198,25688.690967172552,22027.650261295905,18366.609555419258,14705.568849542609,11044.528143665961,7383.487437789312,3722.4467319126638,61.406026036015646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":93269.306596273658},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":97874.588518989549},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":98909.505084705437},95248.464378828794,91587.423672952151,87926.382967075508,84265.342261198864,80604.301555322221,76943.260849445578,73282.220143568935,69621.179437692292,65960.138731815648,62299.098025939005,58638.057320062362,54977.016614185719,51315.975908309076,47654.935202432433,43993.894496555789,40332.853790679146,36671.813084802496,33010.772378925845,29349.731673049198,25688.690967172552,22027.650261295905,18366.609555419258,14705.568849542609,11044.528143665961,7383.487437789312,3722.4467319126638,61.406026036015646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37605758057250571},{"$f":"IF(G246=0,0,+G253/G246)","v":0.36768824380059534},0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039777,0.36596231491039777,0.36596231491039782,0.36596231491039782,0.36596231491039777,0.36596231491039782,0.36596231491039782,0.36596231491039788,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37605758057250571},{"$f":"IF(F248=0,0,+F254/F248)","v":0.36768824380059534},{"$f":"IF(G248=0,0,+G254/G248)","v":0.36596231491039777},0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039777,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039771,0.36596231491039777,0.36596231491039777,0.36596231491039782,0.36596231491039782,0.36596231491039777,0.36596231491039782,0.36596231491039782,0.36596231491039788,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039793,0.36596231491039943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":88664.100708557773},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":93269.306596273658},{"$f":"+E257+F252","v":97874.588518989549},{"$f":"+F257+G252","v":98909.505084705437},95248.464378828794,91587.423672952151,87926.382967075508,84265.342261198864,80604.301555322221,76943.260849445578,73282.220143568935,69621.179437692292,65960.138731815648,62299.098025939005,58638.057320062362,54977.016614185719,51315.975908309076,47654.935202432433,43993.894496555789,40332.853790679146,36671.813084802496,33010.772378925845,29349.731673049198,25688.690967172552,22027.650261295905,18366.609555419258,14705.568849542609,11044.528143665961,7383.487437789312,3722.4467319126638,61.406026036015646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":58255.129810975945},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":62860.335698691837},{"$f":"IF(F251<>0,+E258+F251,0)","v":67465.617621407728},{"$f":"IF(G251<>0,+F258+G251,0)","v":68500.534187123616},65965.052447339505,63429.570707555395,60894.088967771284,58358.607227987173,55823.125488203063,53287.643748418952,50752.162008634841,48216.68026885073,45681.19852906662,43145.716789282509,40610.235049498398,38074.753309714288,35539.271569930177,33003.789830146066,30468.308090361956,27932.826350577845,25397.344610793734,22861.862871009624,20326.381131225513,17790.899391441402,15255.417651657292,12719.935911873181,10184.45417208907,7648.9724323049595,5113.4906925208488,2578.0089527367377,42.527212952626542,7.0130568019521888E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":30408.970897581828},{"$f":"+E261","v":30408.970897581828},{"$f":"+F261","v":30408.970897581828},30408.970897581828,29283.411931489292,28157.852965396756,27032.29399930422,25906.735033211684,24781.176067119148,23655.617101026612,22530.058134934075,21404.499168841539,20278.940202749003,19153.381236656467,18027.822270563931,16902.263304471395,15776.704338378859,14651.145372286323,13525.586406193786,12400.02744010125,11274.468474008714,10148.909507916178,9023.3505418236418,7897.7915757311057,6772.2326096385696,5646.6736435460334,4521.1146774534964,3395.5557113609593,2269.9967452684223,1144.4377791758852,18.878813083348177,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,{"$f":"+BR261","v":-4.794031838173396E-11},-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925357,1125.5589660925357,1125.5589660925361,1125.5589660925361,1125.5589660925357,1125.5589660925361,1125.5589660925361,1125.5589660925366,1125.558966092537,1125.558966092537,1125.558966092537,1125.558966092537,1125.558966092537,18.878813083396118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":30408.970897581828},"     End Excess Deferred",{"$f":"+E259-E260","v":30408.970897581828},{"$f":"+F259-F260","v":30408.970897581828},30408.970897581828,29283.411931489292,28157.852965396756,27032.29399930422,25906.735033211684,24781.176067119148,23655.617101026612,22530.058134934075,21404.499168841539,20278.940202749003,19153.381236656467,18027.822270563931,16902.263304471395,15776.704338378859,14651.145372286323,13525.586406193786,12400.02744010125,11274.468474008714,10148.909507916178,9023.3505418236418,7897.7915757311057,6772.2326096385696,5646.6736435460334,4521.1146774534964,3395.5557113609593,2269.9967452684223,1144.4377791758852,18.878813083348177,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,{"$f":"+BR259-BR260","v":-4.794031838173396E-11},-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11,-4.794031838173396E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":30408.970897581868},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925357,1125.5589660925357,1125.5589660925361,1125.5589660925361,1125.5589660925357,1125.5589660925361,1125.5589660925361,1125.5589660925366,1125.558966092537,1125.558966092537,1125.558966092537,1125.558966092537,1125.558966092537,18.878813083396118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":218530.43782042415},"     Begin Cumulative Difference",{"$f":"+$C265","v":218530.43782042415},{"$f":"+E267","v":237349.45367295708},{"$f":"+F267","v":256168.12952549002},274987.09537802299,279216.21123055596,268855.4270830889,258494.64293562184,248133.85878815479,237773.07464068773,227412.29049322067,217051.50634575362,206690.72219828656,196329.9380508195,185969.15390335245,175608.36975588539,165247.58560841833,154886.80146095128,144526.01731348422,134165.23316601716,123804.44901855011,113443.66487108305,103082.88072361599,92722.096576148935,82361.312428681878,72000.528281214822,61639.744133747765,51278.959986280708,40918.175838813651,30557.391691346595,20196.607543879538,9835.8233964124793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":18819.015852532939},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":18818.675852532942},18818.965852532943,4229.1158525329411,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":237349.45367295708},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":256168.12952549002},274987.09537802299,279216.21123055596,268855.4270830889,258494.64293562184,248133.85878815479,237773.07464068773,227412.29049322067,217051.50634575362,206690.72219828656,196329.9380508195,185969.15390335245,175608.36975588539,165247.58560841833,154886.80146095128,144526.01731348422,134165.23316601716,123804.44901855011,113443.66487108305,103082.88072361599,92722.096576148935,82361.312428681878,72000.528281214822,61639.744133747765,51278.959986280708,40918.175838813651,30557.391691346595,20196.607543879538,9835.8233964124793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":18819.015852532939},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":18818.675852532942},18818.965852532943,4229.1158525329411,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-10360.784147467059,-9835.8233964124793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.25345000000000001,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.3569954811030619,0.3569954811030619,0.3569954811030619,0.3569954811030619,0.35699548110306184,0.35699548110306184,0.35699548110306178,0.35699548110306178,0.35699548110306178,0.35699548110306178,0.35699548110306173,0.35699548110306173,0.35699548110306167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":4769.6795678244735},{"$f":"IF(F265=0,0,F268*$C270)","v":4769.5933948244747},{"$f":"IF(G265=0,0,G268*$C270)","v":4769.6668953244744},1071.869412824474,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2625.9407421755259,-2492.8894398207431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":4769.6795678244735},{"$f":"+F268*F269","v":4769.5933948244747},{"$f":"+G268*G269","v":4769.6668953244744},1071.869412824474,-3698.7531213299808,-3698.7531213299808,-3698.7531213299808,-3698.7531213299808,-3698.7531213299808,-3698.7531213299808,-3698.7531213299808,-3698.7531213299803,-3698.7531213299803,-3698.7531213299803,-3698.7531213299803,-3698.7531213299803,-3698.7531213299803,-3698.7531213299803,-3698.7531213299794,-3698.7531213299794,-3698.7531213299794,-3698.7531213299794,-3698.753121329979,-3698.753121329979,-3698.7531213299785,-3698.7531213299785,-3698.7531213299785,-3698.7531213299785,-3698.7531213299781,-3698.7531213299781,-3511.344505447023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":84298.116389228613},"     Begin Cumulative DFIT",{"$f":"+C272","v":84298.116389228613},{"$f":"+E273","v":89067.79595705308},{"$f":"+F273","v":93837.389351877559},98607.056247202039,99678.925660026507,95980.172538696526,92281.419417366546,88582.666296036565,84883.913174706584,81185.160053376603,77486.406932046622,73787.653810716642,70088.900689386661,66390.14756805668,62691.394446726699,58992.641325396718,55293.888204066738,51595.135082736757,47896.381961406776,44197.628840076795,40498.875718746815,36800.122597416834,33101.369476086853,29402.616354756872,25703.863233426891,22005.110112096914,18306.356990766937,14607.603869436958,10908.850748106979,7210.0976267770011,3511.344505447023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":89067.79595705308},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":93837.389351877559},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":98607.056247202039},99678.925660026507,95980.172538696526,92281.419417366546,88582.666296036565,84883.913174706584,81185.160053376603,77486.406932046622,73787.653810716642,70088.900689386661,66390.14756805668,62691.394446726699,58992.641325396718,55293.888204066738,51595.135082736757,47896.381961406776,44197.628840076795,40498.875718746815,36800.122597416834,33101.369476086853,29402.616354756872,25703.863233426891,22005.110112096914,18306.356990766937,14607.603869436958,10908.850748106979,7210.0976267770011,3511.344505447023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37526016840881066},{"$f":"IF(G265=0,0,+G272/G265)","v":0.36631172474771212},0.35858794068735317,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.3569954811030619,0.3569954811030619,0.3569954811030619,0.3569954811030619,0.35699548110306184,0.35699548110306184,0.35699548110306178,0.35699548110306178,0.35699548110306178,0.35699548110306178,0.35699548110306173,0.35699548110306173,0.35699548110306167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37526016840881066},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36631172474771212},{"$f":"IF(G267=0,0,+G273/G267)","v":0.35858794068735317},0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306201,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.35699548110306195,0.3569954811030619,0.3569954811030619,0.3569954811030619,0.3569954811030619,0.35699548110306184,0.35699548110306184,0.35699548110306178,0.35699548110306178,0.35699548110306178,0.35699548110306178,0.35699548110306173,0.35699548110306173,0.35699548110306167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":84298.116389228613},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":89067.79595705308},{"$f":"+E276+F271","v":93837.389351877559},{"$f":"+F276+G271","v":98607.056247202039},99678.925660026507,95980.172538696526,92281.419417366546,88582.666296036565,84883.913174706584,81185.160053376603,77486.406932046622,73787.653810716642,70088.900689386661,66390.14756805668,62691.394446726699,58992.641325396718,55293.888204066738,51595.135082736757,47896.381961406776,44197.628840076795,40498.875718746815,36800.122597416834,33101.369476086853,29402.616354756872,25703.863233426891,22005.110112096914,18306.356990766937,14607.603869436958,10908.850748106979,7210.0976267770011,3511.344505447023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":55386.539465586502},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":60156.219033410976},{"$f":"IF(F270<>0,+E277+F270,0)","v":64925.812428235455},{"$f":"IF(G270<>0,+F277+G270,0)","v":69695.479323559935},70767.348736384403,68141.407994208872,65515.467252033348,62889.526509857824,60263.5857676823,57637.645025506776,55011.704283331252,52385.763541155728,49759.822798980204,47133.882056804679,44507.941314629155,41882.000572453631,39256.059830278107,36630.119088102583,34004.178345927059,31378.237603751535,28752.296861576011,26126.356119400487,23500.415377224963,20874.474635049439,18248.533892873915,15622.593150698389,12996.652408522863,10370.711666347337,7744.7709241718112,5118.8301819962853,2492.8894398207594,1.6370904631912708E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":28911.576923642111},{"$f":"+E280","v":28911.576923642111},{"$f":"+F280","v":28911.576923642111},28911.576923642111,28911.576923642111,27838.764544487654,26765.952165333198,25693.139786178741,24620.327407024284,23547.515027869827,22474.702648715371,21401.890269560914,20329.077890406461,19256.265511252008,18183.453132097555,17110.640752943102,16037.828373788647,14965.015994634192,13892.203615479737,12819.391236325284,11746.578857170831,10673.766478016378,9600.9540988619246,8528.1417197074716,7455.3293405530185,6382.5169613985654,5309.7045822441123,4236.8922030896592,3164.0798239352066,2091.2674447807544,1018.4550656263023,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,{"$f":"+BR280","v":2.2282620193436742E-11},2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544535,1072.8123791544535,1072.8123791544535,1072.8123791544535,1072.8123791544531,1072.8123791544531,1072.8123791544526,1072.8123791544526,1072.8123791544526,1072.8123791544526,1072.8123791544522,1072.8123791544522,1018.45506562628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":28911.576923642111},"     End Excess Deferred",{"$f":"+E278-E279","v":28911.576923642111},{"$f":"+F278-F279","v":28911.576923642111},28911.576923642111,28911.576923642111,27838.764544487654,26765.952165333198,25693.139786178741,24620.327407024284,23547.515027869827,22474.702648715371,21401.890269560914,20329.077890406461,19256.265511252008,18183.453132097555,17110.640752943102,16037.828373788647,14965.015994634192,13892.203615479737,12819.391236325284,11746.578857170831,10673.766478016378,9600.9540988619246,8528.1417197074716,7455.3293405530185,6382.5169613985654,5309.7045822441123,4236.8922030896592,3164.0798239352066,2091.2674447807544,1018.4550656263023,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,{"$f":"+BR278-BR279","v":2.2282620193436742E-11},2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11,2.2282620193436742E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":28911.576923642086},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544535,1072.8123791544535,1072.8123791544535,1072.8123791544535,1072.8123791544531,1072.8123791544531,1072.8123791544526,1072.8123791544526,1072.8123791544526,1072.8123791544526,1072.8123791544522,1072.8123791544522,1018.45506562628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":152382.10864025622},"     Begin Cumulative Difference",{"$f":"+$C284","v":152382.10864025622},{"$f":"+E286","v":166794.02893441624},{"$f":"+F286","v":181205.96922857626},195617.56952273627,210029.37981689628,213268.55011105631,205335.01040521631,197401.47069937631,189467.93099353631,181534.39128769631,173600.85158185632,165667.31187601632,157733.77217017632,149800.23246433632,141866.69275849633,133933.15305265633,125999.61334681635,118066.07364097636,110132.53393513638,102198.9942292964,94265.454523456414,86331.914817616431,78398.375111776448,70464.835405936465,62531.295700096482,54597.755994256499,46664.216288416515,38730.676582576532,30797.136876736549,22863.597170896566,14930.057465056583,6996.5177592166001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":14411.920294160016},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":14411.940294160016},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":14411.600294160016},14411.810294160015,3239.1702941600161,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":166794.02893441624},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":181205.96922857626},195617.56952273627,210029.37981689628,213268.55011105631,205335.01040521631,197401.47069937631,189467.93099353631,181534.39128769631,173600.85158185632,165667.31187601632,157733.77217017632,149800.23246433632,141866.69275849633,133933.15305265633,125999.61334681635,118066.07364097636,110132.53393513638,102198.9942292964,94265.454523456414,86331.914817616431,78398.375111776448,70464.835405936465,62531.295700096482,54597.755994256499,46664.216288416515,38730.676582576532,30797.136876736549,22863.597170896566,14930.057465056583,6996.5177592166001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":14411.920294160016},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":14411.940294160016},14411.600294160016,14411.810294160015,3239.1702941600161,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-7933.5397058399831,-6996.5177592166001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.34797942293933076,0.34797942293933082,0.34797942293933082,0.34797942293933093,0.34797942293933093,0.34797942293933093,0.34797942293933098,0.34797942293933098,0.34797942293933104,0.3479794229393311,0.3479794229393311,0.3479794229393311,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933121,0.34797942293933121,0.34797942293933121,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933121,0.34797942293933126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":3652.7011985548561},{"$f":"IF(F284=0,0,F287*$C289)","v":3652.7062675548564},{"$f":"IF(G284=0,0,G287*$C289)","v":3652.6200945548562},3652.6733190548562,820.96771105485607,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-2010.7556384451439,-1773.2674260734473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":3652.7011985548561},{"$f":"+F287*F288","v":3652.7062675548564},{"$f":"+G287*G288","v":3652.6200945548562},3652.6733190548562,820.96771105485607,-2760.7085687044651,-2760.7085687044655,-2760.7085687044655,-2760.7085687044664,-2760.7085687044664,-2760.7085687044664,-2760.7085687044669,-2760.7085687044669,-2760.7085687044673,-2760.7085687044678,-2760.7085687044678,-2760.7085687044678,-2760.7085687044682,-2760.7085687044682,-2760.7085687044682,-2760.7085687044682,-2760.7085687044682,-2760.7085687044687,-2760.7085687044687,-2760.7085687044687,-2760.7085687044691,-2760.7085687044691,-2760.7085687044691,-2760.7085687044691,-2760.7085687044691,-2760.7085687044687,-2434.6442124369755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":58781.398407978835},"     Begin Cumulative DFIT",{"$f":"+C291","v":58781.398407978835},{"$f":"+E292","v":62434.099606533695},{"$f":"+F292","v":66086.805874088546},69739.425968643409,73392.099287698264,74213.066998753115,71452.358430048655,68691.649861344195,65930.941292639734,63170.232723935267,60409.5241552308,57648.815586526332,54888.107017821865,52127.398449117398,49366.689880412931,46605.981311708463,43845.272743003996,41084.564174299529,38323.855605595061,35563.147036890594,32802.438468186127,30041.729899481659,27281.021330777192,24520.312762072725,21759.604193368257,18998.89562466379,16238.187055959321,13477.478487254852,10716.769918550382,7956.0613498459134,5195.3527811414442,2434.6442124369755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":62434.099606533695},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":66086.805874088546},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":69739.425968643409},73392.099287698264,74213.066998753115,71452.358430048655,68691.649861344195,65930.941292639734,63170.232723935267,60409.5241552308,57648.815586526332,54888.107017821865,52127.398449117398,49366.689880412931,46605.981311708463,43845.272743003996,41084.564174299529,38323.855605595061,35563.147036890594,32802.438468186127,30041.729899481659,27281.021330777192,24520.312762072725,21759.604193368257,18998.89562466379,16238.187055959321,13477.478487254852,10716.769918550382,7956.0613498459134,5195.3527811414442,2434.6442124369755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37431855328036301},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36470545730602028},0.35650900958841392,0.34943729944677993,0.34797942293933076,0.34797942293933082,0.34797942293933082,0.34797942293933093,0.34797942293933093,0.34797942293933093,0.34797942293933098,0.34797942293933098,0.34797942293933104,0.3479794229393311,0.3479794229393311,0.3479794229393311,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933121,0.34797942293933121,0.34797942293933121,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933121,0.34797942293933126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37431855328036301},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36470545730602028},{"$f":"IF(G286=0,0,+G292/G286)","v":0.35650900958841392},0.34943729944677993,0.34797942293933076,0.34797942293933082,0.34797942293933082,0.34797942293933093,0.34797942293933093,0.34797942293933093,0.34797942293933098,0.34797942293933098,0.34797942293933104,0.3479794229393311,0.3479794229393311,0.3479794229393311,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933115,0.34797942293933121,0.34797942293933121,0.34797942293933121,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933126,0.34797942293933121,0.34797942293933126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":58781.398407978835},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":62434.099606533695},{"$f":"+E295+F290","v":66086.805874088546},{"$f":"+F295+G290","v":69739.425968643409},73392.099287698264,74213.066998753115,71452.358430048655,68691.649861344195,65930.941292639734,63170.232723935267,60409.5241552308,57648.815586526332,54888.107017821865,52127.398449117398,49366.689880412931,46605.981311708463,43845.272743003996,41084.564174299529,38323.855605595061,35563.147036890594,32802.438468186127,30041.729899481659,27281.021330777192,24520.312762072725,21759.604193368257,18998.89562466379,16238.187055959321,13477.478487254852,10716.769918550382,7956.0613498459134,5195.3527811414442,2434.6442124369755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":38621.245434872937},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":42273.946633427797},{"$f":"IF(F289<>0,+E296+F289,0)","v":45926.652900982655},{"$f":"IF(G289<>0,+F296+G289,0)","v":49579.272995537511},53231.946314592366,54052.914025647224,52042.158387202078,50031.402748756933,48020.647110311787,46009.891471866642,43999.135833421496,41988.380194976351,39977.624556531206,37966.86891808606,35956.113279640915,33945.357641195769,31934.602002750624,29923.846364305478,27913.090725860333,25902.335087415187,23891.579448970042,21880.823810524897,19870.068172079751,17859.312533634606,15848.556895189462,13837.801256744318,11827.045618299175,9816.2899798540311,7805.5343414088875,5794.7787029637439,3784.0230645186002,1773.2674260734564,9.0949470177292824E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":20160.152973105898},{"$f":"+E299","v":20160.152973105898},{"$f":"+F299","v":20160.152973105898},20160.152973105898,20160.152973105898,20160.152973105898,19410.200042846576,18660.247112587254,17910.294182327933,17160.341252068611,16410.388321809289,15660.435391549967,14910.482461290643,14160.529531031319,13410.576600771996,12660.623670512672,11910.670740253348,11160.717809994025,10410.764879734701,9660.8119494753773,8910.8590192160536,8160.906088956729,7410.9531586974044,6661.0002284380798,5911.0472981787552,5161.0943679194306,4411.1414376601051,3661.1885074007796,2911.2355771414541,2161.2826468821286,1411.3297166228033,661.37678636347846,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,{"$f":"+BR299","v":-4.9794834922067821E-11},-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,749.95293025932119,749.95293025932165,749.95293025932165,749.95293025932256,749.95293025932256,749.95293025932256,749.95293025932301,749.95293025932301,749.95293025932347,749.95293025932392,749.95293025932392,749.95293025932392,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932483,749.95293025932483,749.95293025932483,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932483,661.37678636352825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":20160.152973105898},"     End Excess Deferred",{"$f":"+E297-E298","v":20160.152973105898},{"$f":"+F297-F298","v":20160.152973105898},20160.152973105898,20160.152973105898,20160.152973105898,19410.200042846576,18660.247112587254,17910.294182327933,17160.341252068611,16410.388321809289,15660.435391549967,14910.482461290643,14160.529531031319,13410.576600771996,12660.623670512672,11910.670740253348,11160.717809994025,10410.764879734701,9660.8119494753773,8910.8590192160536,8160.906088956729,7410.9531586974044,6661.0002284380798,5911.0472981787552,5161.0943679194306,4411.1414376601051,3661.1885074007796,2911.2355771414541,2161.2826468821286,1411.3297166228033,661.37678636347846,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,{"$f":"+BR297-BR298","v":-4.9794834922067821E-11},-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11,-4.9794834922067821E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":20160.152973105949},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,749.95293025932119,749.95293025932165,749.95293025932165,749.95293025932256,749.95293025932256,749.95293025932256,749.95293025932301,749.95293025932301,749.95293025932347,749.95293025932392,749.95293025932392,749.95293025932392,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932483,749.95293025932483,749.95293025932483,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932483,661.37678636352825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":230274.01395587259},"     Begin Cumulative Difference",{"$f":"+$C303","v":230274.01395587259},{"$f":"+E305","v":234024.99461885361},{"$f":"+F305","v":237775.93528183462},241526.86594481565,245277.40660779667,249028.27727077767,246310.81793375869,237125.0685967397,227939.31925972071,218753.56992270172,209567.82058568273,200382.07124866373,191196.32191164474,182010.57257462575,172824.82323760676,163639.07390058777,154453.32456356878,145267.57522654979,136081.8258895308,126896.07655251182,117710.32721549284,108524.57787847386,99338.828541454888,90153.079204435911,80967.329867416935,71781.580530397958,62595.831193378974,53410.08185635999,44224.332519341006,35038.583182322021,25852.833845303037,16667.084508284053,7481.335171265071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":3750.9806629810173},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":3750.9406629810182},3750.930662981018,3750.5406629810186,3750.8706629810185,-2717.4593370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":234024.99461885361},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":237775.93528183462},241526.86594481565,245277.40660779667,249028.27727077767,246310.81793375869,237125.0685967397,227939.31925972071,218753.56992270172,209567.82058568273,200382.07124866373,191196.32191164474,182010.57257462575,172824.82323760676,163639.07390058777,154453.32456356878,145267.57522654979,136081.8258895308,126896.07655251182,117710.32721549284,108524.57787847386,99338.828541454888,90153.079204435911,80967.329867416935,71781.580530397958,62595.831193378974,53410.08185635999,44224.332519341006,35038.583182322021,25852.833845303037,16667.084508284053,7481.335171265071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":3750.9806629810173},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":3750.9406629810182},3750.930662981018,3750.5406629810186,3750.8706629810185,-2717.4593370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-9185.7493370189823,-7481.335171265071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.25345000000000001},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.25345000000000001},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37578651688171921,0.37578651688171921,0.37578651688171921,0.37578651688171921,0.37578651688171927,0.37578651688171927,0.37578651688171927,0.37578651688171932,0.37578651688171932,0.37578651688171932,0.37578651688171938,0.37578651688171943,0.37578651688171943,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171943,0.37578651688171943,0.37578651688171949,0.37578651688171949,0.37578651688171955,0.37578651688171955,0.37578651688171955,0.37578651688171949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":950.6860490325389},{"$f":"IF(F303=0,0,F306*$C308)","v":950.67591103253915},{"$f":"IF(G303=0,0,G306*$C308)","v":950.67337653253901},950.5745310325392,950.6581695325392,-688.74006896746107,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-2328.1281694674612,-1896.1443991571323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":950.6860490325389},{"$f":"+F306*F307","v":950.67591103253915},{"$f":"+G306*G307","v":950.67337653253901},950.5745310325392,950.6581695325392,-1021.1845790260693,-3451.8807483069249,-3451.8807483069249,-3451.8807483069249,-3451.8807483069254,-3451.8807483069254,-3451.8807483069254,-3451.8807483069259,-3451.8807483069259,-3451.8807483069259,-3451.8807483069263,-3451.8807483069268,-3451.8807483069268,-3451.8807483069272,-3451.8807483069272,-3451.8807483069272,-3451.8807483069272,-3451.8807483069272,-3451.8807483069272,-3451.8807483069272,-3451.8807483069268,-3451.8807483069268,-3451.8807483069272,-3451.8807483069272,-3451.8807483069281,-3451.8807483069281,-3451.8807483069281,-2811.3848856344034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":88828.200883477853},"     Begin Cumulative DFIT",{"$f":"+C310","v":88828.200883477853},{"$f":"+E311","v":89778.886932510388},{"$f":"+F311","v":90729.562843542924},91680.236220075458,92630.810751108002,93581.468920640546,92560.284341614475,89108.40359330755,85656.522845000625,82204.6420966937,78752.761348386775,75300.88060007985,71848.999851772925,68397.119103466001,64945.238355159076,61493.357606852151,58041.476858545226,54589.596110238301,51137.715361931376,47685.834613624451,44233.953865317526,40782.073117010601,37330.192368703676,33878.311620396751,30426.430872089823,26974.550123782894,23522.669375475969,20070.788627169044,16618.907878862115,13167.027130555189,9715.1463822482601,6263.2656339413315,2811.3848856344034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":89778.886932510388},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":90729.562843542924},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":91680.236220075458},92630.810751108002,93581.468920640546,92560.284341614475,89108.40359330755,85656.522845000625,82204.6420966937,78752.761348386775,75300.88060007985,71848.999851772925,68397.119103466001,64945.238355159076,61493.357606852151,58041.476858545226,54589.596110238301,51137.715361931376,47685.834613624451,44233.953865317526,40782.073117010601,37330.192368703676,33878.311620396751,30426.430872089823,26974.550123782894,23522.669375475969,20070.788627169044,16618.907878862115,13167.027130555189,9715.1463822482601,6263.2656339413315,2811.3848856344034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38362947974309058},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38157588460750508},0.37958607984017262,0.37765733106933269,0.37578651688171921,0.37578651688171921,0.37578651688171921,0.37578651688171921,0.37578651688171927,0.37578651688171927,0.37578651688171927,0.37578651688171932,0.37578651688171932,0.37578651688171932,0.37578651688171938,0.37578651688171943,0.37578651688171943,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171943,0.37578651688171943,0.37578651688171949,0.37578651688171949,0.37578651688171955,0.37578651688171955,0.37578651688171955,0.37578651688171949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38362947974309058},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38157588460750508},{"$f":"IF(G305=0,0,+G311/G305)","v":0.37958607984017262},0.37765733106933269,0.37578651688171921,0.37578651688171921,0.37578651688171921,0.37578651688171921,0.37578651688171927,0.37578651688171927,0.37578651688171927,0.37578651688171932,0.37578651688171932,0.37578651688171932,0.37578651688171938,0.37578651688171943,0.37578651688171943,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171949,0.37578651688171943,0.37578651688171943,0.37578651688171949,0.37578651688171949,0.37578651688171955,0.37578651688171955,0.37578651688171955,0.37578651688171949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":88828.200883477853},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":89778.886932510388},{"$f":"+E314+F309","v":90729.562843542924},{"$f":"+F314+G309","v":91680.236220075458},92630.810751108002,93581.468920640546,92560.284341614475,89108.40359330755,85656.522845000625,82204.6420966937,78752.761348386775,75300.88060007985,71848.999851772925,68397.119103466001,64945.238355159076,61493.357606852151,58041.476858545226,54589.596110238301,51137.715361931376,47685.834613624451,44233.953865317526,40782.073117010601,37330.192368703676,33878.311620396751,30426.430872089823,26974.550123782894,23522.669375475969,20070.788627169044,16618.907878862115,13167.027130555189,9715.1463822482601,6263.2656339413315,2811.3848856344034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":58362.94883711591},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":59313.634886148451},{"$f":"IF(F308<>0,+E315+F308,0)","v":60264.310797180988},{"$f":"IF(G308<>0,+F315+G308,0)","v":61214.984173713528},62165.558704746065,63116.216874278602,62427.47680531114,60099.348635843678,57771.220466376217,55443.092296908755,53114.964127441293,50786.835957973832,48458.70778850637,46130.579619038908,43802.451449571447,41474.323280103985,39146.195110636523,36818.066941169061,34489.9387717016,32161.810602234138,29833.682432766676,27505.554263299215,25177.426093831753,22849.297924364291,20521.16975489683,18193.041585429368,15864.913415961906,13536.785246494444,11208.657077026983,8880.528907559521,6552.4007380920593,4224.2725686245976,1896.1443991571364,4.0927261579781771E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":30465.252046361944},{"$f":"+E318","v":30465.252046361944},{"$f":"+F318","v":30465.252046361944},30465.252046361944,30465.252046361944,30465.252046361944,30132.807536303335,29009.054957463872,27885.302378624408,26761.549799784945,25637.797220945482,24514.044642106019,23390.292063266555,22266.539484427092,21142.786905587629,20019.034326748166,18895.281747908703,17771.529169069236,16647.776590229769,15524.024011390302,14400.271432550835,13276.518853711368,12152.766274871901,11029.013696032434,9905.2611171929675,8781.5085383535006,7657.7559595140356,6534.0033806745705,5410.2508018351045,4286.4982229956386,3162.7456441561717,2038.9930653167048,915.24048647723794,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,{"$f":"+BR318","v":-3.3196556614711881E-11},-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,332.44451005860822,1123.7525788394637,1123.7525788394637,1123.7525788394637,1123.7525788394641,1123.7525788394641,1123.7525788394641,1123.7525788394646,1123.7525788394646,1123.7525788394646,1123.7525788394651,1123.7525788394655,1123.7525788394655,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.7525788394655,1123.7525788394655,1123.752578839466,1123.752578839466,1123.7525788394669,1123.7525788394669,1123.7525788394669,915.24048647727113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":30465.252046361944},"     End Excess Deferred",{"$f":"+E316-E317","v":30465.252046361944},{"$f":"+F316-F317","v":30465.252046361944},30465.252046361944,30465.252046361944,30465.252046361944,30132.807536303335,29009.054957463872,27885.302378624408,26761.549799784945,25637.797220945482,24514.044642106019,23390.292063266555,22266.539484427092,21142.786905587629,20019.034326748166,18895.281747908703,17771.529169069236,16647.776590229769,15524.024011390302,14400.271432550835,13276.518853711368,12152.766274871901,11029.013696032434,9905.2611171929675,8781.5085383535006,7657.7559595140356,6534.0033806745705,5410.2508018351045,4286.4982229956386,3162.7456441561717,2038.9930653167048,915.24048647723794,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,{"$f":"+BR316-BR317","v":-3.3196556614711881E-11},-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11,-3.3196556614711881E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":30465.252046361991},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,332.44451005860822,1123.7525788394637,1123.7525788394637,1123.7525788394637,1123.7525788394641,1123.7525788394641,1123.7525788394641,1123.7525788394646,1123.7525788394646,1123.7525788394646,1123.7525788394651,1123.7525788394655,1123.7525788394655,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.7525788394655,1123.7525788394655,1123.752578839466,1123.752578839466,1123.7525788394669,1123.7525788394669,1123.7525788394669,915.24048647727113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":176542.41431086019},"     Begin Cumulative Difference",{"$f":"+$C322","v":176542.41431086019},{"$f":"+E324","v":179473.85583772601},{"$f":"+F324","v":182405.1473645918},185336.58889145762,188267.78041832344,191198.83194518925,194130.35347205505,192006.57499892087,184827.95652578666,177649.33805265246,170470.71957951825,163292.10110638404,156113.48263324983,148934.86416011563,141756.24568698142,134577.62721384721,127399.00874071302,120220.39026757883,113041.77179444463,105863.15332131044,98684.534848176248,91505.916375042056,84327.297901907863,77148.67942877367,69970.060955639477,62791.442482505285,55612.824009371092,48434.205536236899,41255.587063102706,34076.968589968514,26898.350116834321,19719.731643700128,12541.113170565935,5362.4946974317418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":2931.4415268658058},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":2931.2915268658062},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":2931.4415268658058},2931.1915268658058,2931.0515268658064,2931.5215268658058,-2123.7784731341935,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":179473.85583772601},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":182405.1473645918},185336.58889145762,188267.78041832344,191198.83194518925,194130.35347205505,192006.57499892087,184827.95652578666,177649.33805265246,170470.71957951825,163292.10110638404,156113.48263324983,148934.86416011563,141756.24568698142,134577.62721384721,127399.00874071302,120220.39026757883,113041.77179444463,105863.15332131044,98684.534848176248,91505.916375042056,84327.297901907863,77148.67942877367,69970.060955639477,62791.442482505285,55612.824009371092,48434.205536236899,41255.587063102706,34076.968589968514,26898.350116834321,19719.731643700128,12541.113170565935,5362.4946974317418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":2931.4415268658058},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":2931.2915268658062},2931.4415268658058,2931.1915268658058,2931.0515268658064,2931.5215268658058,-2123.7784731341935,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-7178.6184731341937,-5362.4946974317418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37376380459361791,0.37376380459361791,0.37376380459361797,0.37376380459361797,0.37376380459361797,0.37376380459361802,0.37376380459361808,0.37376380459361808,0.37376380459361813,0.37376380459361819,0.37376380459361819,0.37376380459361819,0.37376380459361819,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":742.97385498413848},{"$f":"IF(F322=0,0,F325*$C327)","v":742.93583748413857},{"$f":"IF(G322=0,0,G325*$C327)","v":742.97385498413848},742.91049248413856,742.87500948413867,742.99413098413845,-538.27165401586137,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1819.4208520158616,-1359.1242810640749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":742.97385498413848},{"$f":"+F325*F326","v":742.93583748413857},{"$f":"+G325*G326","v":742.97385498413848},742.91049248413856,742.87500948413867,742.99413098413845,-793.7915222326609,-2683.1077522446644,-2683.1077522446649,-2683.1077522446649,-2683.1077522446649,-2683.1077522446653,-2683.1077522446658,-2683.1077522446658,-2683.1077522446662,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446672,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446672,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2683.1077522446667,-2004.3064202251919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":68101.236320414318},"     Begin Cumulative DFIT",{"$f":"+C329","v":68101.236320414318},{"$f":"+E330","v":68844.210175398461},{"$f":"+F330","v":69587.1460128826},70330.119867866742,71073.03036035088,71815.905369835018,72558.899500819156,71765.1079785865,69082.000226341843,66398.892474097171,63715.784721852506,61032.676969607841,58349.569217363176,55666.461465118511,52983.353712873846,50300.245960629181,47617.138208384516,44934.030456139852,42250.922703895187,39567.814951650522,36884.707199405857,34201.599447161192,31518.491694916527,28835.383942671859,26152.27619042719,23469.168438182525,20786.06068593786,18102.952933693192,15419.845181448525,12736.737429203858,10053.629676959192,7370.5219247145251,4687.4141724698584,2004.3064202251917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":68844.210175398461},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":69587.1460128826},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":70330.119867866742},71073.03036035088,71815.905369835018,72558.899500819156,71765.1079785865,69082.000226341843,66398.892474097171,63715.784721852506,61032.676969607841,58349.569217363176,55666.461465118511,52983.353712873846,50300.245960629181,47617.138208384516,44934.030456139852,42250.922703895187,39567.814951650522,36884.707199405857,34201.599447161192,31518.491694916527,28835.383942671859,26152.27619042719,23469.168438182525,20786.06068593786,18102.952933693192,15419.845181448525,12736.737429203858,10053.629676959192,7370.5219247145251,4687.4141724698584,2004.3064202251917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38575000000000004},{"$f":"IF(F322=0,0,+F329/F322)","v":0.3835890740412074},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38149771000591154},0.37947239823786538,0.37751032174719151,0.37560849425284359,0.37376380459361791,0.37376380459361791,0.37376380459361797,0.37376380459361797,0.37376380459361797,0.37376380459361802,0.37376380459361808,0.37376380459361808,0.37376380459361813,0.37376380459361819,0.37376380459361819,0.37376380459361819,0.37376380459361819,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.3835890740412074},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38149771000591154},{"$f":"IF(G324=0,0,+G330/G324)","v":0.37947239823786538},0.37751032174719151,0.37560849425284359,0.37376380459361791,0.37376380459361791,0.37376380459361797,0.37376380459361797,0.37376380459361797,0.37376380459361802,0.37376380459361808,0.37376380459361808,0.37376380459361813,0.37376380459361819,0.37376380459361819,0.37376380459361819,0.37376380459361819,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.37376380459361824,0.3737638045936183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":68101.236320414318},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":68844.210175398461},{"$f":"+E333+F328","v":69587.1460128826},{"$f":"+F333+G328","v":70330.119867866742},71073.03036035088,71815.905369835018,72558.899500819156,71765.1079785865,69082.000226341843,66398.892474097171,63715.784721852506,61032.676969607841,58349.569217363176,55666.461465118511,52983.353712873846,50300.245960629181,47617.138208384516,44934.030456139852,42250.922703895187,39567.814951650522,36884.707199405857,34201.599447161192,31518.491694916527,28835.383942671859,26152.27619042719,23469.168438182525,20786.06068593786,18102.952933693192,15419.845181448525,12736.737429203858,10053.629676959192,7370.5219247145251,4687.4141724698584,2004.3064202251917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":44744.674907087516},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":45487.648762071651},{"$f":"IF(F327<>0,+E334+F327,0)","v":46230.58459955579},{"$f":"IF(G327<>0,+F334+G327,0)","v":46973.558454539925},47716.468947024063,48459.343956508201,49202.338087492339,48664.066433476481,46844.645581460616,45025.224729444752,43205.803877428887,41386.383025413023,39566.962173397158,37747.541321381294,35928.120469365429,34108.699617349565,32289.278765333704,30469.857913317843,28650.437061301982,26831.016209286121,25011.59535727026,23192.174505254399,21372.753653238538,19553.332801222678,17733.911949206817,15914.491097190956,14095.070245175095,12275.649393159234,10456.228541143373,8636.8076891275123,6817.3868371116505,4997.9659850957887,3178.5451330799269,1359.1242810640654,-9.5496943686157465E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":23356.561413326803},{"$f":"+E337","v":23356.561413326803},{"$f":"+F337","v":23356.561413326803},23356.561413326803,23356.561413326803,23356.561413326803,23356.561413326803,23101.041545110002,22237.354644881198,21373.667744652394,20509.98084442359,19646.293944194786,18782.607043965982,17918.920143737178,17055.233243508374,16191.54634327957,15327.859443050764,14464.172542821958,13600.485642593152,12736.798742364346,11873.11184213554,11009.424941906735,10145.738041677929,9282.051141449123,8418.3642412203171,7554.6773409915122,6690.9904407627073,5827.3035405339015,4963.6166403050966,4099.9297400762916,3236.2428398474867,2372.5559396186818,1508.8690393898767,645.18213916107152,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,{"$f":"+BR337","v":-4.5474735088646412E-11},-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,255.51986821679952,863.68690022880287,863.68690022880332,863.68690022880332,863.68690022880332,863.68690022880378,863.68690022880423,863.68690022880423,863.68690022880469,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.6869002288056,863.68690022880514,863.68690022880514,863.68690022880514,863.6869002288056,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,645.18213916111699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":23356.561413326803},"     End Excess Deferred",{"$f":"+E335-E336","v":23356.561413326803},{"$f":"+F335-F336","v":23356.561413326803},23356.561413326803,23356.561413326803,23356.561413326803,23356.561413326803,23101.041545110002,22237.354644881198,21373.667744652394,20509.98084442359,19646.293944194786,18782.607043965982,17918.920143737178,17055.233243508374,16191.54634327957,15327.859443050764,14464.172542821958,13600.485642593152,12736.798742364346,11873.11184213554,11009.424941906735,10145.738041677929,9282.051141449123,8418.3642412203171,7554.6773409915122,6690.9904407627073,5827.3035405339015,4963.6166403050966,4099.9297400762916,3236.2428398474867,2372.5559396186818,1508.8690393898767,645.18213916107152,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,{"$f":"+BR335-BR336","v":-4.5474735088646412E-11},-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":23356.561413326835},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,255.51986821679952,863.68690022880287,863.68690022880332,863.68690022880332,863.68690022880332,863.68690022880378,863.68690022880423,863.68690022880423,863.68690022880469,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.6869002288056,863.68690022880514,863.68690022880514,863.68690022880514,863.6869002288056,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,645.18213916111699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":146179.46234712363},"     Begin Cumulative Difference",{"$f":"+$C341","v":146179.46234712363},{"$f":"+E343","v":143700.94412630802},{"$f":"+F343","v":141222.4659054924},138743.94768467679,136265.39946386119,133786.86124304557,131308.35302222995,128829.81480141434,124544.44658059873,119876.28835978311,115208.13013896749,110539.97191815187,105871.81369733626,101203.65547652064,96535.497255705021,91867.339034889403,87199.180814073785,82531.022593258167,77862.864372442549,73194.706151626931,68526.547930811314,63858.389709995703,59190.231489180092,54522.073268364482,49853.915047548871,45185.756826733261,40517.59860591765,35849.44038510204,31181.282164286426,26513.123943470811,21844.965722655197,17176.807501839583,12508.649281023969,7840.4910602083555,3172.3328393927422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-2478.5182208156134},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-2478.4782208156134},-2478.5182208156134,-2478.5482208156131,-2478.5382208156134,-2478.5082208156132,-2478.5382208156134,-4285.3682208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":143700.94412630802},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":141222.4659054924},138743.94768467679,136265.39946386119,133786.86124304557,131308.35302222995,128829.81480141434,124544.44658059873,119876.28835978311,115208.13013896749,110539.97191815187,105871.81369733626,101203.65547652064,96535.497255705021,91867.339034889403,87199.180814073785,82531.022593258167,77862.864372442549,73194.706151626931,68526.547930811314,63858.389709995703,59190.231489180092,54522.073268364482,49853.915047548871,45185.756826733261,40517.59860591765,35849.44038510204,31181.282164286426,26513.123943470811,21844.965722655197,17176.807501839583,12508.649281023969,7840.4910602083555,3172.3328393927422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-2478.5182208156134},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-2478.4782208156134},-2478.5182208156134,-2478.5482208156131,-2478.5382208156134,-2478.5082208156132,-2478.5382208156134,-4285.3682208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-4668.1582208156133,-3172.3328393927422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-628.18044306571721},{"$f":"IF(F341=0,0,F344*$C346)","v":-628.17030506571723},{"$f":"IF(G341=0,0,G344*$C346)","v":-628.18044306571721},-628.18804656571717,-628.18551206571726,-628.17790856571719,-628.18551206571726,-1086.1265755657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-1183.1447010657173,-804.02775814409051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-956.08840367962284},{"$f":"+F344*F345","v":-956.07297367962281},{"$f":"+G344*G345","v":-956.08840367962284},-956.09997617962267,-956.0961186796228,-956.08454617962286,-956.09611867962315,-1653.0807911796232,-1800.7420336796231,-1800.7420336796233,-1800.7420336796235,-1800.7420336796238,-1800.742033679624,-1800.7420336796238,-1800.742033679624,-1800.7420336796242,-1800.7420336796242,-1800.7420336796242,-1800.7420336796245,-1800.7420336796245,-1800.7420336796249,-1800.7420336796249,-1800.7420336796249,-1800.7420336796249,-1800.7420336796249,-1800.7420336796249,-1800.7420336796245,-1800.7420336796245,-1800.7420336796249,-1800.7420336796251,-1800.7420336796249,-1800.7420336796249,-1800.7420336796251,-1800.7420336796251,-1223.7273927957519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":56388.727600402934},"     Begin Cumulative DFIT",{"$f":"+C348","v":56388.727600402934},{"$f":"+E349","v":55432.639196723314},{"$f":"+F349","v":54476.566223043694},53520.477819364074,52564.377843184455,51608.281724504835,50652.197178325216,49696.101059645589,48043.020268465967,46242.278234786347,44441.536201106726,42640.794167427106,40840.052133747486,39039.310100067858,37238.568066388238,35437.826032708617,33637.08399902899,31836.341965349366,30035.599931669742,28234.857897990118,26434.115864310494,24633.37383063087,22832.631796951246,21031.889763271622,19231.147729591998,17430.405695912374,15629.66366223275,13828.921628553126,12028.179594873502,10227.437561193878,8426.6955275142518,6625.9534938346269,4825.211460155002,3024.4694264753771,1223.7273927957519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":55432.639196723314},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":54476.566223043694},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":53520.477819364074},52564.377843184455,51608.281724504835,50652.197178325216,49696.101059645589,48043.020268465967,46242.278234786347,44441.536201106726,42640.794167427106,40840.052133747486,39039.310100067858,37238.568066388238,35437.826032708617,33637.08399902899,31836.341965349366,30035.599931669742,28234.857897990118,26434.115864310494,24633.37383063087,22832.631796951246,21031.889763271622,19231.147729591998,17430.405695912374,15629.66366223275,13828.921628553126,12028.179594873502,10227.437561193878,8426.6955275142518,6625.9534938346269,4825.211460155002,3024.4694264753771,1223.7273927957519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000043,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":56388.727600402934},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":55432.639196723314},{"$f":"+E352+F347","v":54476.566223043694},{"$f":"+F352+G347","v":53520.477819364074},52564.377843184455,51608.281724504835,50652.197178325216,49696.101059645589,48043.020268465967,46242.278234786347,44441.536201106726,42640.794167427106,40840.052133747486,39039.310100067858,37238.568066388238,35437.826032708617,33637.08399902899,31836.341965349366,30035.599931669742,28234.857897990118,26434.115864310494,24633.37383063087,22832.631796951246,21031.889763271622,19231.147729591998,17430.405695912374,15629.66366223275,13828.921628553126,12028.179594873502,10227.437561193878,8426.6955275142518,6625.9534938346269,4825.211460155002,3024.4694264753771,1223.7273927957519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":37049.184731878486},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":36421.004288812772},{"$f":"IF(F346<>0,+E353+F346,0)","v":35792.833983747056},{"$f":"IF(G346<>0,+F353+G346,0)","v":35164.653540681342},34536.465494115626,33908.279982049906,33280.102073484188,32651.916561418471,31565.789985852753,30382.645284787035,29199.500583721318,28016.3558826556,26833.211181589882,25650.066480524165,24466.921779458447,23283.77707839273,22100.632377327012,20917.487676261295,19734.342975195577,18551.19827412986,17368.053573064142,16184.908871998425,15001.764170932707,13818.61946986699,12635.474768801272,11452.330067735555,10269.185366669837,9086.0406656041196,7902.895964538402,6719.7512634726845,5536.606562406967,4353.4618613412495,3170.3171602755319,1987.1724592098146,804.02775814409733,6.8212102632969618E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":19339.542868524448},{"$f":"+E356","v":19011.634907910542},{"$f":"+F356","v":18683.732239296638},18355.824278682732,18027.912349068825,17700.001742454919,17372.095104841013,17044.184498227107,16477.2302826132,15859.632949999293,15242.035617385387,14624.438284771481,14006.840952157574,13389.243619543668,12771.646286929761,12154.048954315855,11536.451621701948,10918.854289088042,10301.256956474135,9683.6596238602287,9066.0622912463223,8448.464958632414,7830.8676260185066,7213.2702934045992,6595.6729607906918,5978.0756281767844,5360.4782955628771,4742.8809629489697,4125.2836303350623,3507.6862977211549,2890.0889651072471,2272.4916324933392,1654.8942998794316,1037.2969672655238,419.69963465161595,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,{"$f":"+BR356","v":-4.5474735088646412E-11},-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":327.90796061390563},{"$f":"+F346-F347","v":327.90266861390558},327.90796061390563,327.9119296139055,327.91060661390554,327.90663761390567,327.91060661390588,566.95421561390594,617.59733261390579,617.59733261390602,617.59733261390625,617.59733261390647,617.5973326139067,617.59733261390647,617.5973326139067,617.59733261390693,617.59733261390693,617.59733261390693,617.59733261390716,617.59733261390716,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390716,617.59733261390716,617.59733261390761,617.59733261390784,617.59733261390761,617.59733261390761,617.59733261390784,617.59733261390784,419.69963465166143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":19339.542868524448},"     End Excess Deferred",{"$f":"+E354-E355","v":19011.634907910542},{"$f":"+F354-F355","v":18683.732239296638},18355.824278682732,18027.912349068825,17700.001742454919,17372.095104841013,17044.184498227107,16477.2302826132,15859.632949999293,15242.035617385387,14624.438284771481,14006.840952157574,13389.243619543668,12771.646286929761,12154.048954315855,11536.451621701948,10918.854289088042,10301.256956474135,9683.6596238602287,9066.0622912463223,8448.464958632414,7830.8676260185066,7213.2702934045992,6595.6729607906918,5978.0756281767844,5360.4782955628771,4742.8809629489697,4125.2836303350623,3507.6862977211549,2890.0889651072471,2272.4916324933392,1654.8942998794316,1037.2969672655238,419.69963465161595,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,{"$f":"+BR354-BR355","v":-4.5474735088646412E-11},-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11,-4.5474735088646412E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":19339.542868524488},{"$f":"+E346-E347","v":327.90796061390563},{"$f":"+F346-F347","v":327.90266861390558},{"$f":"+G346-G347","v":327.90796061390563},327.9119296139055,327.91060661390554,327.90663761390567,327.91060661390588,566.95421561390594,617.59733261390579,617.59733261390602,617.59733261390625,617.59733261390647,617.5973326139067,617.59733261390647,617.5973326139067,617.59733261390693,617.59733261390693,617.59733261390693,617.59733261390716,617.59733261390716,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390716,617.59733261390716,617.59733261390761,617.59733261390784,617.59733261390761,617.59733261390761,617.59733261390784,617.59733261390784,419.69963465166143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":126934.58344284302},"     Begin Cumulative Difference",{"$f":"+$C360","v":126934.58344284302},{"$f":"+E362","v":123370.21949487939},{"$f":"+F362","v":119805.85554691576},116241.49159895213,112677.12765098849,109112.76370302486,105548.39975506123,101984.03580709759,98419.67185913396,94855.307911170326,91290.943963206693,87726.58001524306,84162.216067279427,80597.852119315794,77033.488171352161,73469.124223388528,69904.760275424895,66340.396327461262,62776.032379497636,59211.66843153401,55647.304483570384,52082.940535606758,48518.576587643132,44954.212639679507,41389.848691715881,37825.484743752255,34261.120795788629,30696.756847825,27132.39289986137,23568.028951897741,20003.665003934111,16439.301055970482,12874.937108006854,9310.5731600432264,5746.2092120795987,2181.8452641159706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-3564.3639479636281},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-3564.3639479636281},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-3564.3639479636281},-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":123370.21949487939},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":119805.85554691576},116241.49159895213,112677.12765098849,109112.76370302486,105548.39975506123,101984.03580709759,98419.67185913396,94855.307911170326,91290.943963206693,87726.58001524306,84162.216067279427,80597.852119315794,77033.488171352161,73469.124223388528,69904.760275424895,66340.396327461262,62776.032379497636,59211.66843153401,55647.304483570384,52082.940535606758,48518.576587643132,44954.212639679507,41389.848691715881,37825.484743752255,34261.120795788629,30696.756847825,27132.39289986137,23568.028951897741,20003.665003934111,16439.301055970482,12874.937108006854,9310.5731600432264,5746.2092120795987,2181.8452641159706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-3564.3639479636281},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-3564.3639479636281},-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-3564.3639479636281,-2181.8452641159706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38575000000000004},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000059,0.38575000000000065,0.3857500000000007,0.3857500000000007,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.3857500000000007,0.3857500000000007,0.38575000000000065,0.38575000000000065,0.38575000000000065,0.38575000000000076,0.3857500000000007,0.38575000000000076,0.38575000000000081,0.38575000000000076,0.3857500000000007,0.3857500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-903.38804261138159},{"$f":"IF(F360=0,0,F363*$C365)","v":-903.38804261138159},{"$f":"IF(G360=0,0,G363*$C365)","v":-903.38804261138159},-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-903.38804261138159,-552.98868219019278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-1374.9533929269694},{"$f":"+F363*F364","v":-1374.9533929269696},{"$f":"+G363*G364","v":-1374.9533929269699},-1374.9533929269699,-1374.9533929269701,-1374.9533929269703,-1374.9533929269705,-1374.9533929269705,-1374.9533929269708,-1374.9533929269708,-1374.953392926971,-1374.9533929269714,-1374.9533929269714,-1374.9533929269717,-1374.9533929269717,-1374.9533929269719,-1374.9533929269721,-1374.9533929269721,-1374.9533929269724,-1374.9533929269724,-1374.9533929269724,-1374.9533929269724,-1374.9533929269724,-1374.9533929269724,-1374.9533929269721,-1374.9533929269721,-1374.9533929269719,-1374.9533929269719,-1374.9533929269719,-1374.9533929269724,-1374.9533929269721,-1374.9533929269724,-1374.9533929269724,-1374.9533929269724,-1374.9533929269721,-841.64681063273724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":48965.015563076697},"     Begin Cumulative DFIT",{"$f":"+C367","v":48965.015563076697},{"$f":"+E368","v":47590.062170149729},{"$f":"+F368","v":46215.108777222762},44840.155384295795,43465.201991368827,42090.24859844186,40715.295205514893,39340.341812587925,37965.388419660958,36590.435026733991,35215.481633807023,33840.528240880056,32465.574847953085,31090.621455026114,29715.668062099143,28340.714669172172,26965.761276245201,25590.80788331823,24215.854490391259,22840.901097464288,21465.947704537317,20090.994311610346,18716.040918683375,17341.087525756404,15966.134132829431,14591.180739902458,13216.227346975485,11841.273954048513,10466.320561121542,9091.3671681945707,7716.4137752675979,6341.460382340626,4966.5069894136541,3591.5535964866817,2216.6002035597094,841.64681063273724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":47590.062170149729},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":46215.108777222762},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":44840.155384295795},43465.201991368827,42090.24859844186,40715.295205514893,39340.341812587925,37965.388419660958,36590.435026733991,35215.481633807023,33840.528240880056,32465.574847953085,31090.621455026114,29715.668062099143,28340.714669172172,26965.761276245201,25590.80788331823,24215.854490391259,22840.901097464288,21465.947704537317,20090.994311610346,18716.040918683375,17341.087525756404,15966.134132829431,14591.180739902458,13216.227346975485,11841.273954048513,10466.320561121542,9091.3671681945707,7716.4137752675979,6341.460382340626,4966.5069894136541,3591.5535964866817,2216.6002035597094,841.64681063273724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38575000000000004},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000059,0.38575000000000065,0.3857500000000007,0.3857500000000007,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.3857500000000007,0.3857500000000007,0.38575000000000065,0.38575000000000065,0.38575000000000065,0.38575000000000076,0.3857500000000007,0.38575000000000076,0.38575000000000081,0.38575000000000076,0.3857500000000007,0.3857500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38575000000000004},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38575000000000009},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38575000000000009},0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000059,0.38575000000000065,0.3857500000000007,0.3857500000000007,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.38575000000000076,0.3857500000000007,0.3857500000000007,0.38575000000000065,0.38575000000000065,0.38575000000000065,0.38575000000000076,0.3857500000000007,0.38575000000000076,0.38575000000000081,0.38575000000000076,0.3857500000000007,0.3857500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":48965.015563076697},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":47590.062170149729},{"$f":"+E371+F366","v":46215.108777222762},{"$f":"+F371+G366","v":44840.155384295795},43465.201991368827,42090.24859844186,40715.295205514893,39340.341812587925,37965.388419660958,36590.435026733991,35215.481633807023,33840.528240880056,32465.574847953085,31090.621455026114,29715.668062099143,28340.714669172172,26965.761276245201,25590.80788331823,24215.854490391259,22840.901097464288,21465.947704537317,20090.994311610346,18716.040918683375,17341.087525756404,15966.134132829431,14591.180739902458,13216.227346975485,11841.273954048513,10466.320561121542,9091.3671681945707,7716.4137752675979,6341.460382340626,4966.5069894136541,3591.5535964866817,2216.6002035597094,841.64681063273724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":32171.570173588567},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":31268.182130977184},{"$f":"IF(F365<>0,+E372+F365,0)","v":30364.794088365801},{"$f":"IF(G365<>0,+F372+G365,0)","v":29461.406045754418},28558.018003143035,27654.629960531653,26751.24191792027,25847.853875308887,24944.465832697504,24041.077790086121,23137.689747474738,22234.301704863356,21330.913662251973,20427.52561964059,19524.137577029207,18620.749534417824,17717.361491806441,16813.973449195058,15910.585406583677,15007.197363972296,14103.809321360915,13200.421278749534,12297.033236138153,11393.645193526772,10490.257150915391,9586.8691083040103,8683.4810656926293,7780.0930230812473,6876.7049804698654,5973.3169378584835,5069.9288952471015,4166.5408526357196,3263.1528100243381,2359.7647674129566,1456.3767248015752,552.98868219019357,7.9580786405131221E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":16793.44538948813},{"$f":"+E375","v":16321.880039172542},{"$f":"+F375","v":15850.314688856954},15378.749338541365,14907.183988225777,14435.618637910189,13964.053287594601,13492.487937279013,13020.922586963425,12549.357236647835,12077.791886332245,11606.226536016655,11134.661185701065,10663.095835385475,10191.530485069885,9719.9651347542949,9248.399784438705,8776.834434123115,8305.269083807525,7833.7037334919341,7362.1383831763433,6890.5730328607524,6419.0076825451615,5947.4423322295706,5475.8769819139798,5004.3116315983889,4532.746281282798,4061.1809309672076,3589.6155806516172,3118.0502303360267,2646.4848800204359,2174.9195297048454,1703.3541793892546,1231.7888290736637,760.22347875807293,288.65812844248239,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,{"$f":"+BR375","v":-6.2073013396002352E-11},-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":471.56535031558781},{"$f":"+F365-F366","v":471.56535031558803},471.56535031558826,471.56535031558826,471.56535031558849,471.56535031558872,471.56535031558894,471.56535031558894,471.56535031558917,471.56535031558917,471.5653503155894,471.56535031558985,471.56535031558985,471.56535031559008,471.56535031559008,471.56535031559031,471.56535031559054,471.56535031559054,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559054,471.56535031559054,471.56535031559031,471.56535031559031,471.56535031559031,471.56535031559076,471.56535031559054,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559054,288.65812844254447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":16793.44538948813},"     End Excess Deferred",{"$f":"+E373-E374","v":16321.880039172542},{"$f":"+F373-F374","v":15850.314688856954},15378.749338541365,14907.183988225777,14435.618637910189,13964.053287594601,13492.487937279013,13020.922586963425,12549.357236647835,12077.791886332245,11606.226536016655,11134.661185701065,10663.095835385475,10191.530485069885,9719.9651347542949,9248.399784438705,8776.834434123115,8305.269083807525,7833.7037334919341,7362.1383831763433,6890.5730328607524,6419.0076825451615,5947.4423322295706,5475.8769819139798,5004.3116315983889,4532.746281282798,4061.1809309672076,3589.6155806516172,3118.0502303360267,2646.4848800204359,2174.9195297048454,1703.3541793892546,1231.7888290736637,760.22347875807293,288.65812844248239,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,{"$f":"+BR373-BR374","v":-6.2073013396002352E-11},-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11,-6.2073013396002352E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":16793.445389488181},{"$f":"+E365-E366","v":471.56535031558781},{"$f":"+F365-F366","v":471.56535031558803},{"$f":"+G365-G366","v":471.56535031558826},471.56535031558826,471.56535031558849,471.56535031558872,471.56535031558894,471.56535031558894,471.56535031558917,471.56535031558917,471.5653503155894,471.56535031558985,471.56535031558985,471.56535031559008,471.56535031559008,471.56535031559031,471.56535031559054,471.56535031559054,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559054,471.56535031559054,471.56535031559031,471.56535031559031,471.56535031559031,471.56535031559076,471.56535031559054,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559054,288.65812844254447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":237117.3793558013},"     Begin Cumulative Difference",{"$f":"+$C379","v":237117.3793558013},{"$f":"+E381","v":239070.89618982302},{"$f":"+F381","v":240059.39302384472},240781.79985786643,241504.21669188814,242226.60352590986,242949.03035993155,243671.40719395326,244393.78402797497,245116.17086199668,245838.4976960184,246560.87453004011,247283.19136406181,248005.59819808352,248727.84503210522,244267.26186612694,232929.55870014866,221591.85553417038,210254.1523681921,198916.44920221381,187578.74603623553,176241.04287025725,164903.33970427897,153565.63653830069,142227.93337232241,130890.23020634412,119552.52704036582,108214.82387438753,96877.120708409231,85539.417542430936,74201.714376452641,62864.011210474346,51526.308044496051,40188.604878517755,28850.901712539464,17513.198546561172,6175.4953805828809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":1953.5168340217078},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":988.49683402170922},722.40683402170907,722.41683402170929,722.38683402170864,722.42683402170769,722.37683402170842,722.37683402170842,722.38683402170864,722.32683402170915,722.37683402170842,722.31683402170893,722.40683402170907,722.24683402170922,-4460.5831659782916,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":239070.89618982302},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":240059.39302384472},240781.79985786643,241504.21669188814,242226.60352590986,242949.03035993155,243671.40719395326,244393.78402797497,245116.17086199668,245838.4976960184,246560.87453004011,247283.19136406181,248005.59819808352,248727.84503210522,244267.26186612694,232929.55870014866,221591.85553417038,210254.1523681921,198916.44920221381,187578.74603623553,176241.04287025725,164903.33970427897,153565.63653830069,142227.93337232241,130890.23020634412,119552.52704036582,108214.82387438753,96877.120708409231,85539.417542430936,74201.714376452641,62864.011210474346,51526.308044496051,40188.604878517755,28850.901712539464,17513.198546561172,6175.4953805828809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":1953.5168340217078},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":988.49683402170922},722.40683402170907,722.41683402170929,722.38683402170864,722.42683402170769,722.37683402170842,722.37683402170842,722.38683402170864,722.32683402170915,722.37683402170842,722.31683402170893,722.40683402170907,722.24683402170922,-4460.5831659782916,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-11337.703165978292,-6175.4953805828809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37957431585503937,0.37957431585503937,0.37957431585503937,0.37957431585503937,0.37957431585503931,0.37957431585503931,0.37957431585503926,0.3795743158550392,0.3795743158550392,0.37957431585503915,0.37957431585503909,0.37957431585503909,0.37957431585503904,0.37957431585503909,0.37957431585503915,0.37957431585503915,0.37957431585503915,0.3795743158550392,0.37957431585503926,0.37957431585503926,0.37957431585503926,0.37957431585503926,0.37957431585503926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":495.11884158280185},{"$f":"IF(F379=0,0,F382*$C384)","v":250.5345225828022},{"$f":"IF(G379=0,0,G382*$C384)","v":183.09401208280218},183.09654658280223,183.08894308280205,183.09908108280183,183.08640858280199,183.08640858280199,183.08894308280205,183.07373608280218,183.08640858280199,183.07120158280213,183.09401208280218,183.05346008280222,-1130.534803417198,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-2873.5408674171981,-1565.1793042087313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":495.11884158280185},{"$f":"+F382*F383","v":250.5345225828022},{"$f":"+G382*G383","v":183.09401208280218},183.09654658280223,183.08894308280205,183.09908108280183,183.08640858280199,183.08640858280199,183.08894308280205,183.07373608280218,183.08640858280199,183.07120158280213,183.09401208280218,183.05346008280222,-1693.1228035407155,-4303.5009225937238,-4303.5009225937238,-4303.5009225937238,-4303.5009225937229,-4303.5009225937229,-4303.5009225937229,-4303.500922593722,-4303.500922593722,-4303.500922593721,-4303.500922593721,-4303.500922593721,-4303.5009225937201,-4303.500922593721,-4303.500922593721,-4303.500922593721,-4303.500922593721,-4303.500922593722,-4303.5009225937229,-4303.5009225937229,-4303.5009225937229,-4303.5009225937229,-2344.0594341507021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":91468.029086500348},"     Begin Cumulative DFIT",{"$f":"+C386","v":91468.029086500348},{"$f":"+E387","v":91963.147928083155},{"$f":"+F387","v":92213.682450665961},92396.776462748763,92579.873009331568,92762.961952414364,92946.061033497172,93129.147442079979,93312.233850662786,93495.322793745581,93678.396529828387,93861.482938411194,94044.554139993998,94227.648152076799,94410.701612159595,92717.578808618884,88414.077886025159,84110.576963431435,79807.07604083771,75503.575118243985,71200.074195650261,66896.573273056536,62593.072350462811,58289.571427869087,53986.070505275362,49682.569582681637,45379.068660087913,41075.567737494195,36772.066814900478,32468.565892306757,28165.064969713036,23861.564047119315,19558.063124525594,15254.562201931871,10951.061279338148,6647.560356744425,2344.0594341507021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":91963.147928083155},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":92213.682450665961},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":92396.776462748763},92579.873009331568,92762.961952414364,92946.061033497172,93129.147442079979,93312.233850662786,93495.322793745581,93678.396529828387,93861.482938411194,94044.554139993998,94227.648152076799,94410.701612159595,92717.578808618884,88414.077886025159,84110.576963431435,79807.07604083771,75503.575118243985,71200.074195650261,66896.573273056536,62593.072350462811,58289.571427869087,53986.070505275362,49682.569582681637,45379.068660087913,41075.567737494195,36772.066814900478,32468.565892306757,28165.064969713036,23861.564047119315,19558.063124525594,15254.562201931871,10951.061279338148,6647.560356744425,2344.0594341507021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38466893876979547},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38412861621084965},0.38373654702012616,0.38334681802862791,0.38295942973287794,0.38257432390570401,0.38219152798650968,0.38181099499642607,0.38143269970704852,0.38105665877303968,0.38068279534340899,0.38031114699396301,0.37994161759532791,0.37957431585503937,0.37957431585503937,0.37957431585503937,0.37957431585503937,0.37957431585503931,0.37957431585503931,0.37957431585503926,0.3795743158550392,0.3795743158550392,0.37957431585503915,0.37957431585503909,0.37957431585503909,0.37957431585503904,0.37957431585503909,0.37957431585503915,0.37957431585503915,0.37957431585503915,0.3795743158550392,0.37957431585503926,0.37957431585503926,0.37957431585503926,0.37957431585503926,0.37957431585503926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38466893876979547},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38412861621084965},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38373654702012616},0.38334681802862791,0.38295942973287794,0.38257432390570401,0.38219152798650968,0.38181099499642607,0.38143269970704852,0.38105665877303968,0.38068279534340899,0.38031114699396301,0.37994161759532791,0.37957431585503937,0.37957431585503937,0.37957431585503937,0.37957431585503937,0.37957431585503931,0.37957431585503931,0.37957431585503926,0.3795743158550392,0.3795743158550392,0.37957431585503915,0.37957431585503909,0.37957431585503909,0.37957431585503904,0.37957431585503909,0.37957431585503915,0.37957431585503915,0.37957431585503915,0.3795743158550392,0.37957431585503926,0.37957431585503926,0.37957431585503926,0.37957431585503926,0.37957431585503926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":91468.029086500348},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":91963.147928083155},{"$f":"+E390+F385","v":92213.682450665961},{"$f":"+F390+G385","v":92396.776462748763},92579.873009331568,92762.961952414364,92946.061033497172,93129.147442079979,93312.233850662786,93495.322793745581,93678.396529828387,93861.482938411194,94044.554139993998,94227.648152076799,94410.701612159595,92717.578808618884,88414.077886025159,84110.576963431435,79807.07604083771,75503.575118243985,71200.074195650261,66896.573273056536,62593.072350462811,58289.571427869087,53986.070505275362,49682.569582681637,45379.068660087913,41075.567737494195,36772.066814900478,32468.565892306757,28165.064969713036,23861.564047119315,19558.063124525594,15254.562201931871,10951.061279338148,6647.560356744425,2344.0594341507021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":60097.399797727841},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":60592.518639310641},{"$f":"IF(F384<>0,+E391+F384,0)","v":60843.05316189344},{"$f":"IF(G384<>0,+F391+G384,0)","v":61026.147173976242},61209.243720559047,61392.33266364185,61575.43174472465,61758.51815330745,61941.60456189025,62124.693504973053,62307.767241055852,62490.853649638651,62673.924851221454,62857.018863304256,63040.072323387059,61909.537519969861,59035.996652552662,56162.455785135462,53288.914917718263,50415.374050301063,47541.833182883864,44668.292315466664,41794.751448049465,38921.210580632265,36047.669713215066,33174.128845797866,30300.587978380667,27427.047110963467,24553.506243546268,21679.965376129068,18806.424508711869,15932.883641294671,13059.342773877474,10185.801906460276,7312.2610390430782,4438.7201716258805,1565.1793042086824,-4.8885340220294893E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":31370.629288772507},{"$f":"+E394","v":31370.629288772507},{"$f":"+F394","v":31370.629288772507},31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,30808.04128864899,29378.081233472465,27948.12117829594,26518.161123119415,25088.201067942889,23658.241012766364,22228.280957589839,20798.320902413314,19368.360847236789,17938.400792060267,16508.440736883746,15078.480681707222,13648.520626530701,12218.560571354177,10788.600516177654,9358.6404610011305,7928.6804058246071,6498.7203506480837,5068.7602954715585,3638.8002402950337,2208.840185118509,778.88012994198425,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,{"$f":"+BR394","v":1.3415046851150692E-11},1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,562.58800012351753,1429.9600551765257,1429.9600551765257,1429.9600551765257,1429.9600551765247,1429.9600551765247,1429.9600551765247,1429.9600551765238,1429.9600551765238,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.960055176522,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.9600551765238,1429.9600551765247,1429.9600551765247,1429.9600551765247,1429.9600551765247,778.88012994197084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":31370.629288772507},"     End Excess Deferred",{"$f":"+E392-E393","v":31370.629288772507},{"$f":"+F392-F393","v":31370.629288772507},31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,31370.629288772507,30808.04128864899,29378.081233472465,27948.12117829594,26518.161123119415,25088.201067942889,23658.241012766364,22228.280957589839,20798.320902413314,19368.360847236789,17938.400792060267,16508.440736883746,15078.480681707222,13648.520626530701,12218.560571354177,10788.600516177654,9358.6404610011305,7928.6804058246071,6498.7203506480837,5068.7602954715585,3638.8002402950337,2208.840185118509,778.88012994198425,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,{"$f":"+BR392-BR393","v":1.3415046851150692E-11},1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11,1.3415046851150692E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":31370.629288772492},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,562.58800012351753,1429.9600551765257,1429.9600551765257,1429.9600551765257,1429.9600551765247,1429.9600551765247,1429.9600551765247,1429.9600551765238,1429.9600551765238,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.960055176522,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.9600551765238,1429.9600551765247,1429.9600551765247,1429.9600551765247,1429.9600551765247,778.88012994197084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":187271.83874997485},"     Begin Cumulative Difference",{"$f":"+$C398","v":187271.83874997485},{"$f":"+E400","v":189733.85704212473},{"$f":"+F400","v":191327.52533427463},192140.90362642452,192721.4519185744,193301.98021072429,193882.50850287417,194463.04679502407,195043.52508717397,195624.07337932385,196204.57167147374,196785.05996362361,197365.5582557735,197945.98654792338,198526.52484007328,199106.96313222317,195788.97142437307,186672.85971652294,177556.74800867282,168440.63630082269,159324.52459297256,150208.41288512244,141092.30117727231,131976.18946942218,122860.07776157207,113743.96605372196,104627.85434587185,95511.742638021737,86395.630930171625,77279.519222321513,68163.407514471401,59047.295806621289,49931.184098771177,40815.072390921065,31698.960683070953,22582.848975220841,13466.737267370727,4350.625559520613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":2462.0182921498854},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":1593.6682921498868},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":813.37829214988597},580.54829214988604,580.5282921498856,580.5282921498856,580.53829214988582,580.47829214988633,580.54829214988604,580.49829214988677,580.48829214988655,580.49829214988677,580.42829214988706,580.53829214988582,580.43829214988546,-3317.9917078501139,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":189733.85704212473},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":191327.52533427463},192140.90362642452,192721.4519185744,193301.98021072429,193882.50850287417,194463.04679502407,195043.52508717397,195624.07337932385,196204.57167147374,196785.05996362361,197365.5582557735,197945.98654792338,198526.52484007328,199106.96313222317,195788.97142437307,186672.85971652294,177556.74800867282,168440.63630082269,159324.52459297256,150208.41288512244,141092.30117727231,131976.18946942218,122860.07776157207,113743.96605372196,104627.85434587185,95511.742638021737,86395.630930171625,77279.519222321513,68163.407514471401,59047.295806621289,49931.184098771177,40815.072390921065,31698.960683070953,22582.848975220841,13466.737267370727,4350.625559520613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":2462.0182921498854},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":1593.6682921498868},813.37829214988597,580.54829214988604,580.5282921498856,580.5282921498856,580.53829214988582,580.47829214988633,580.54829214988604,580.49829214988677,580.48829214988655,580.49829214988677,580.42829214988706,580.53829214988582,580.43829214988546,-3317.9917078501139,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-9116.1117078501138,-4350.625559520613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37788595079177795,0.37788595079177789,0.37788595079177795,0.377885950791778,0.377885950791778,0.377885950791778,0.377885950791778,0.377885950791778,0.37788595079177806,0.377885950791778,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177789,0.37788595079177789,0.37788595079177789,0.37788595079177784,0.37788595079177784,0.37788595079177784,0.37788595079177784,0.37788595079177789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":623.99853614538847},{"$f":"IF(F398=0,0,F401*$C403)","v":403.91522864538882},{"$f":"IF(G398=0,0,G401*$C403)","v":206.1507281453886},147.13996464538863,147.1348956453885,147.1348956453885,147.13743014538858,147.12222314538869,147.13996464538863,147.12729214538879,147.12475764538874,147.12729214538879,147.10955064538888,147.13743014538858,147.11208514538848,-840.94499835461136,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-2310.4785123546112,-1102.6660480604994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":623.99853614538847},{"$f":"+F401*F402","v":403.91522864538882},{"$f":"+G401*G402","v":206.1507281453886},147.13996464538863,147.1348956453885,147.1348956453885,147.13743014538858,147.12222314538869,147.13996464538863,147.12729214538879,147.12475764538874,147.12729214538879,147.10955064538888,147.13743014538858,147.11208514538848,-1253.8224512401755,-3444.8505402449982,-3444.8505402449991,-3444.8505402449996,-3444.8505402449996,-3444.8505402449996,-3444.8505402449996,-3444.8505402449996,-3444.850540245,-3444.8505402449996,-3444.8505402449991,-3444.8505402449991,-3444.8505402449991,-3444.8505402449991,-3444.8505402449991,-3444.8505402449982,-3444.8505402449982,-3444.8505402449982,-3444.8505402449978,-3444.8505402449978,-3444.8505402449978,-3444.8505402449978,-1644.0402760984575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":72240.111797802791},"     Begin Cumulative DFIT",{"$f":"+C405","v":72240.111797802791},{"$f":"+E406","v":72864.110333948178},{"$f":"+F406","v":73268.025562593568},73474.176290738949,73621.316255384343,73768.451151029731,73915.586046675118,74062.723476820509,74209.845699965896,74356.985664611289,74504.112956756682,74651.237714402072,74798.365006547465,74945.474557192851,75092.611987338241,75239.72407248363,73985.901621243451,70541.051080998455,67096.20054075346,63651.350000508457,60206.499460263454,56761.648920018451,53316.798379773449,49871.947839528446,46427.097299283443,42982.24675903844,39537.396218793438,36092.545678548442,32647.695138303443,29202.844598058444,25757.994057813445,22313.143517568446,18868.292977323446,15423.442437078447,11978.59189683345,8533.7413565884526,5088.8908163434553,1644.0402760984575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":72864.110333948178},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":73268.025562593568},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":73474.176290738949},73621.316255384343,73768.451151029731,73915.586046675118,74062.723476820509,74209.845699965896,74356.985664611289,74504.112956756682,74651.237714402072,74798.365006547465,74945.474557192851,75092.611987338241,75239.72407248363,73985.901621243451,70541.051080998455,67096.20054075346,63651.350000508457,60206.499460263454,56761.648920018451,53316.798379773449,49871.947839528446,46427.097299283443,42982.24675903844,39537.396218793438,36092.545678548442,32647.695138303443,29202.844598058444,25757.994057813445,22313.143517568446,18868.292977323446,15423.442437078447,11978.59189683345,8533.7413565884526,5088.8908163434553,1644.0402760984575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.3840332530517781},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38294555597572583},0.38239737038810451,0.38200893321668028,0.38162284251104167,0.38123906389203421,0.38085757010115728,0.38047838638477277,0.38010140766484174,0.37972669200342013,0.37935419349518507,0.37898387979939963,0.37861578233640164,0.37824976812458933,0.37788595079177795,0.37788595079177789,0.37788595079177795,0.377885950791778,0.377885950791778,0.377885950791778,0.377885950791778,0.377885950791778,0.37788595079177806,0.377885950791778,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177789,0.37788595079177789,0.37788595079177789,0.37788595079177784,0.37788595079177784,0.37788595079177784,0.37788595079177784,0.37788595079177789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.3840332530517781},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38294555597572583},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38239737038810451},0.38200893321668028,0.38162284251104167,0.38123906389203421,0.38085757010115728,0.38047838638477277,0.38010140766484174,0.37972669200342013,0.37935419349518507,0.37898387979939963,0.37861578233640164,0.37824976812458933,0.37788595079177795,0.37788595079177789,0.37788595079177795,0.377885950791778,0.377885950791778,0.377885950791778,0.377885950791778,0.377885950791778,0.37788595079177806,0.377885950791778,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177795,0.37788595079177789,0.37788595079177789,0.37788595079177789,0.37788595079177784,0.37788595079177784,0.37788595079177784,0.37788595079177784,0.37788595079177789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":72240.111797802791},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":72864.110333948178},{"$f":"+E409+F404","v":73268.025562593568},{"$f":"+F409+G404","v":73474.176290738949},73621.316255384343,73768.451151029731,73915.586046675118,74062.723476820509,74209.845699965896,74356.985664611289,74504.112956756682,74651.237714402072,74798.365006547465,74945.474557192851,75092.611987338241,75239.72407248363,73985.901621243451,70541.051080998455,67096.20054075346,63651.350000508457,60206.499460263454,56761.648920018451,53316.798379773449,49871.947839528446,46427.097299283443,42982.24675903844,39537.396218793438,36092.545678548442,32647.695138303443,29202.844598058444,25757.994057813445,22313.143517568446,18868.292977323446,15423.442437078447,11978.59189683345,8533.7413565884526,5088.8908163434553,1644.0402760984575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":47464.047531181124},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":48088.046067326512},{"$f":"IF(F403<>0,+E410+F403,0)","v":48491.961295971902},{"$f":"IF(G403<>0,+F410+G403,0)","v":48698.11202411729},48845.251988762677,48992.386884408064,49139.521780053452,49286.659210198843,49433.781433344229,49580.921397989616,49728.048690135001,49875.173447780391,50022.300739925777,50169.410290571162,50316.547720716553,50463.659805861942,49622.714807507327,47312.236295152718,45001.757782798108,42691.279270443498,40380.800758088888,38070.322245734278,35759.843733379668,33449.365221025058,31138.886708670449,28828.408196315839,26517.929683961229,24207.451171606619,21896.972659252009,19586.494146897399,17276.015634542789,14965.537122188178,12655.058609833566,10344.580097478954,8034.1015851243428,5723.6230727697312,3413.1445604151199,1102.6660480605087,9.3223206931725144E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":24776.064266621666},{"$f":"+E413","v":24776.064266621666},{"$f":"+F413","v":24776.064266621666},24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24363.186813736102,23228.814785845716,22094.442757955327,20960.070730064937,19825.698702174548,18691.326674284159,17556.95464639377,16422.58261850338,15288.210590612991,14153.838562722602,13019.466534832214,11885.094506941827,10750.722479051439,9616.3504511610518,8481.9784232706643,7347.6063953802768,6213.2343674898893,5078.8623395995019,3944.4903117091153,2810.1182838187287,1675.7462559283422,541.37422803795562,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,{"$f":"+BR413","v":-2.5011104298755527E-12},-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,412.87745288556414,1134.372027890387,1134.3720278903879,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903888,1134.3720278903884,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.372027890387,1134.372027890387,1134.372027890387,1134.3720278903866,1134.3720278903866,1134.3720278903866,1134.3720278903866,541.37422803795812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":24776.064266621666},"     End Excess Deferred",{"$f":"+E411-E412","v":24776.064266621666},{"$f":"+F411-F412","v":24776.064266621666},24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24776.064266621666,24363.186813736102,23228.814785845716,22094.442757955327,20960.070730064937,19825.698702174548,18691.326674284159,17556.95464639377,16422.58261850338,15288.210590612991,14153.838562722602,13019.466534832214,11885.094506941827,10750.722479051439,9616.3504511610518,8481.9784232706643,7347.6063953802768,6213.2343674898893,5078.8623395995019,3944.4903117091153,2810.1182838187287,1675.7462559283422,541.37422803795562,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,{"$f":"+BR411-BR412","v":-2.5011104298755527E-12},-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12,-2.5011104298755527E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":24776.064266621659},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,412.87745288556414,1134.372027890387,1134.3720278903879,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903888,1134.3720278903884,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.372027890387,1134.372027890387,1134.372027890387,1134.3720278903866,1134.3720278903866,1134.3720278903866,1134.3720278903866,541.37422803795812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":318206.86952980323},"     Begin Cumulative Difference",{"$f":"+$C417","v":318206.86952980323},{"$f":"+E419","v":323998.1556354714},{"$f":"+F419","v":328172.44174113957},330850.99784680776,332199.40395247593,333204.33005814411,334209.26616381231,335214.16226948053,336219.0783751487,337224.00448081689,338228.92058648507,339233.82669215323,340238.72279782139,341243.59890348959,342248.53500915779,343253.40111482597,344258.29722049413,337604.87332616234,321836.16943183052,306067.46553749871,290298.76164316689,274530.05774883507,258761.35385450325,242992.64996017143,227223.94606583961,211455.24217150779,195686.53827717598,179917.83438284416,164149.13048851234,148380.42659418052,132611.7226998487,116843.01880551688,101074.31491118507,85305.611016853247,69536.907122521428,53768.203228189617,37999.499333857806,22230.795439525995,6462.0915451941837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":5791.2861056681904},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":4174.2861056681904},2678.5561056681872,1348.4061056681894,1004.9261056681898,1004.9361056681882,1004.8961056681874,1004.9161056681878,1004.9261056681898,1004.9161056681878,1004.9061056681894,1004.8961056681874,1004.8761056681906,1004.9361056681882,1004.8661056681885,1004.8961056681874,-6653.4238943318105,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":323998.1556354714},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":328172.44174113957},330850.99784680776,332199.40395247593,333204.33005814411,334209.26616381231,335214.16226948053,336219.0783751487,337224.00448081689,338228.92058648507,339233.82669215323,340238.72279782139,341243.59890348959,342248.53500915779,343253.40111482597,344258.29722049413,337604.87332616234,321836.16943183052,306067.46553749871,290298.76164316689,274530.05774883507,258761.35385450325,242992.64996017143,227223.94606583961,211455.24217150779,195686.53827717598,179917.83438284416,164149.13048851234,148380.42659418052,132611.7226998487,116843.01880551688,101074.31491118507,85305.611016853247,69536.907122521428,53768.203228189617,37999.499333857806,22230.795439525995,6462.0915451941837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":5791.2861056681904},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":4174.2861056681904},2678.5561056681872,1348.4061056681894,1004.9261056681898,1004.9361056681882,1004.8961056681874,1004.9161056681878,1004.9261056681898,1004.9161056681878,1004.9061056681894,1004.8961056681874,1004.8761056681906,1004.9361056681882,1004.8661056681885,1004.8961056681874,-6653.4238943318105,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-15768.703894331811,-6462.0915451941837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37573832007447344,0.37573832007447344,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447333,0.37573832007447333,0.37573832007447333,0.37573832007447333,0.37573832007447339,0.37573832007447339,0.37573832007447344,0.3757383200744735,0.37573832007447355,0.37573832007447361,0.37573832007447361,0.37573832007447361,0.37573832007447361,0.37573832007447361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":1467.8014634816029},{"$f":"IF(F417=0,0,F420*$C422)","v":1057.972813481603},{"$f":"IF(G417=0,0,G420*$C422)","v":678.88004498160205},341.75352748160265,254.69852148160274,254.70105598160231,254.6909179816021,254.6959869816022,254.69852148160274,254.6959869816022,254.69345248160261,254.6909179816021,254.6858489816029,254.70105598160231,254.68331448160239,254.6909179816021,-1686.3102860183974,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-3996.5780020183975,-1637.8171021294659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":1467.8014634816029},{"$f":"+F420*F421","v":1057.972813481603},{"$f":"+G420*G421","v":678.88004498160205},341.75352748160265,254.69852148160274,254.70105598160231,254.6909179816021,254.6959869816022,254.69852148160274,254.6959869816022,254.69345248160261,254.6909179816021,254.6858489816029,254.70105598160231,254.68331448160239,254.6909179816021,-2499.9463167995955,-5924.9063110080415,-5924.9063110080415,-5924.9063110080415,-5924.9063110080415,-5924.9063110080415,-5924.9063110080415,-5924.9063110080415,-5924.9063110080415,-5924.9063110080406,-5924.9063110080406,-5924.9063110080406,-5924.9063110080406,-5924.9063110080415,-5924.9063110080415,-5924.9063110080415,-5924.9063110080424,-5924.9063110080433,-5924.9063110080442,-5924.9063110080442,-5924.9063110080442,-5924.9063110080442,-2428.055421358722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":122748.29992112159},"     Begin Cumulative DFIT",{"$f":"+C424","v":122748.29992112159},{"$f":"+E425","v":124216.1013846032},{"$f":"+F425","v":125274.0741980848},125952.9542430664,126294.707770548,126549.40629202961,126804.10734801121,127058.79826599281,127313.49425297441,127568.19277445602,127822.88876143763,128077.58221391923,128332.27313190083,128586.95898088244,128841.66003686404,129096.34335134564,129351.03426932724,126851.08795252764,120926.18164151959,115001.27533051155,109076.3690195035,103151.46270849546,97226.556397487409,91301.650086479363,85376.743775471317,79451.837464463271,73526.931153455225,67602.024842447179,61677.11853143914,55752.212220431102,49827.305909423063,43902.399598415024,37977.493287406985,32052.586976398943,26127.680665390901,20202.774354382855,14277.86804337481,8352.9617323667662,2428.055421358722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":124216.1013846032},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":125274.0741980848},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":125952.9542430664},126294.707770548,126549.40629202961,126804.10734801121,127058.79826599281,127313.49425297441,127568.19277445602,127822.88876143763,128077.58221391923,128332.27313190083,128586.95898088244,128841.66003686404,129096.34335134564,129351.03426932724,126851.08795252764,120926.18164151959,115001.27533051155,109076.3690195035,103151.46270849546,97226.556397487409,91301.650086479363,85376.743775471317,79451.837464463271,73526.931153455225,67602.024842447179,61677.11853143914,55752.212220431102,49827.305909423063,43902.399598415024,37977.493287406985,32052.586976398943,26127.680665390901,20202.774354382855,14277.86804337481,8352.9617323667662,2428.055421358722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38338521137866621},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38173246215750262},0.38069389260656167,0.38017740630448449,0.37979520335148931,0.3794152951039314,0.3790376796904229,0.37866231407284906,0.37828918190701571,0.37791827067831518,0.37754956061662637,0.37718303218578436,0.37681866969539657,0.37645642525078021,0.37609632688871747,0.37573832007447344,0.37573832007447344,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447333,0.37573832007447333,0.37573832007447333,0.37573832007447333,0.37573832007447339,0.37573832007447339,0.37573832007447344,0.3757383200744735,0.37573832007447355,0.37573832007447361,0.37573832007447361,0.37573832007447361,0.37573832007447361,0.37573832007447361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38338521137866621},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38173246215750262},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38069389260656167},0.38017740630448449,0.37979520335148931,0.3794152951039314,0.3790376796904229,0.37866231407284906,0.37828918190701571,0.37791827067831518,0.37754956061662637,0.37718303218578436,0.37681866969539657,0.37645642525078021,0.37609632688871747,0.37573832007447344,0.37573832007447344,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447339,0.37573832007447333,0.37573832007447333,0.37573832007447333,0.37573832007447333,0.37573832007447339,0.37573832007447339,0.37573832007447344,0.3757383200744735,0.37573832007447355,0.37573832007447361,0.37573832007447361,0.37573832007447361,0.37573832007447361,0.37573832007447361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":122748.29992112159},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":124216.1013846032},{"$f":"+E428+F423","v":125274.0741980848},{"$f":"+F428+G423","v":125952.9542430664},126294.707770548,126549.40629202961,126804.10734801121,127058.79826599281,127313.49425297441,127568.19277445602,127822.88876143763,128077.58221391923,128332.27313190083,128586.95898088244,128841.66003686404,129096.34335134564,129351.03426932724,126851.08795252764,120926.18164151959,115001.27533051155,109076.3690195035,103151.46270849546,97226.556397487409,91301.650086479363,85376.743775471317,79451.837464463271,73526.931153455225,67602.024842447179,61677.11853143914,55752.212220431102,49827.305909423063,43902.399598415024,37977.493287406985,32052.586976398943,26127.680665390901,20202.774354382855,14277.86804337481,8352.9617323667662,2428.055421358722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":80649.531082328627},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":82117.332545810234},{"$f":"IF(F422<>0,+E429+F422,0)","v":83175.30535929183},{"$f":"IF(G422<>0,+F429+G422,0)","v":83854.185404273434},84195.938931755038,84450.637453236646,84705.338509218243,84960.029427199843,85214.725414181448,85469.423935663057,85724.119922644662,85978.813375126265,86233.504293107864,86488.190142089472,86742.891198071069,86997.574512552674,87252.265430534273,85565.955144515872,81569.377142497469,77572.799140479066,73576.221138460663,69579.643136442261,65583.065134423858,61586.487132405462,57589.909130387066,53593.331128368671,49596.753126350275,45600.175124331879,41603.597122313484,37607.019120295088,33610.441118276693,29613.863116258297,25617.285114239901,21620.707112221506,17624.12911020311,13627.551108184713,9630.9731061663151,5634.3951041479177,1637.8171021295202,5.4342308430932462E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":42098.768838792967},{"$f":"+E432","v":42098.768838792967},{"$f":"+F432","v":42098.768838792967},42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,41285.132808011767,39356.804499022124,37428.476190032481,35500.147881042838,33571.819572053195,31643.491263063552,29715.162954073909,27786.834645084266,25858.506336094622,23930.178027104979,22001.849718115336,20073.521409125693,18145.19310013605,16216.864791146407,14288.536482156764,12360.208173167121,10431.879864177476,8503.5515551878307,6575.2232461981839,4646.8949372085372,2718.5666282188904,790.23831922924364,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,{"$f":"+BR432","v":-1.2505552149377763E-11},-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,813.63603078119809,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.3283089896431,1928.3283089896431,1928.3283089896431,1928.3283089896431,1928.328308989644,1928.328308989644,1928.328308989644,1928.3283089896449,1928.3283089896458,1928.3283089896468,1928.3283089896468,1928.3283089896468,1928.3283089896468,790.23831922925615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":42098.768838792967},"     End Excess Deferred",{"$f":"+E430-E431","v":42098.768838792967},{"$f":"+F430-F431","v":42098.768838792967},42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,42098.768838792967,41285.132808011767,39356.804499022124,37428.476190032481,35500.147881042838,33571.819572053195,31643.491263063552,29715.162954073909,27786.834645084266,25858.506336094622,23930.178027104979,22001.849718115336,20073.521409125693,18145.19310013605,16216.864791146407,14288.536482156764,12360.208173167121,10431.879864177476,8503.5515551878307,6575.2232461981839,4646.8949372085372,2718.5666282188904,790.23831922924364,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,{"$f":"+BR430-BR431","v":-1.2505552149377763E-11},-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11,-1.2505552149377763E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":42098.768838792974},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,813.63603078119809,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.3283089896431,1928.3283089896431,1928.3283089896431,1928.3283089896431,1928.328308989644,1928.328308989644,1928.328308989644,1928.3283089896449,1928.3283089896458,1928.3283089896468,1928.3283089896468,1928.3283089896468,1928.3283089896468,790.23831922925615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":387359.80799611995},"     Begin Cumulative Difference",{"$f":"+$C436","v":387359.80799611995},{"$f":"+E438","v":396775.51336621068},{"$f":"+F438","v":404006.04873630143},409215.29410639213,412554.80947648286,414224.91484657355,415482.45021666429,416739.98558675504,417997.51095684577,419255.0363269365,420512.57169702725,421770.07706711796,423027.62243720866,424285.13780729938,425542.68317739008,426800.18854748079,428057.6839175715,429315.20928766223,420875.14465775294,401154.97002784366,381434.79539793439,361714.62076802511,341994.44613811583,322274.27150820656,302554.09687829728,282833.922248388,263113.74761847872,243393.57298856945,223673.39835866017,203953.22372875089,184233.04909884161,164512.87446893234,144792.69983902306,125072.52520911378,105352.3505792045,85632.175949295226,65912.001319385949,46191.826689476671,26471.65205956739,6751.477429658109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":9415.70537009072},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":7230.5353700907181},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":5209.2453700907172},3339.5153700907176,1670.1053700907178,1257.5353700907181,1257.5353700907181,1257.5253700907197,1257.5253700907197,1257.5353700907181,1257.5053700907192,1257.5453700907201,1257.5153700907176,1257.5453700907201,1257.5053700907192,1257.4953700907172,1257.5253700907197,-8440.0646299092805,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":396775.51336621068},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":404006.04873630143},409215.29410639213,412554.80947648286,414224.91484657355,415482.45021666429,416739.98558675504,417997.51095684577,419255.0363269365,420512.57169702725,421770.07706711796,423027.62243720866,424285.13780729938,425542.68317739008,426800.18854748079,428057.6839175715,429315.20928766223,420875.14465775294,401154.97002784366,381434.79539793439,361714.62076802511,341994.44613811583,322274.27150820656,302554.09687829728,282833.922248388,263113.74761847872,243393.57298856945,223673.39835866017,203953.22372875089,184233.04909884161,164512.87446893234,144792.69983902306,125072.52520911378,105352.3505792045,85632.175949295226,65912.001319385949,46191.826689476671,26471.65205956739,6751.477429658109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":9415.70537009072},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":7230.5353700907181},5209.2453700907172,3339.5153700907176,1670.1053700907178,1257.5353700907181,1257.5353700907181,1257.5253700907197,1257.5253700907197,1257.5353700907181,1257.5053700907192,1257.5453700907201,1257.5153700907176,1257.5453700907201,1257.5053700907192,1257.4953700907172,1257.5253700907197,-8440.0646299092805,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-19720.174629909281,-6751.477429658109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37282080608655582,0.37282080608655582,0.37282080608655582,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655582,0.37282080608655582,0.37282080608655582,0.37282080608655577,0.37282080608655577,0.37282080608655571,0.37282080608655577,0.37282080608655577,0.37282080608655577,0.37282080608655571,0.37282080608655571,0.37282080608655566,0.37282080608655566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":2386.410526049493},{"$f":"IF(F436=0,0,F439*$C441)","v":1832.5791895494926},{"$f":"IF(G436=0,0,G439*$C441)","v":1320.2832390494923},846.40017054949237,423.28820604949243,318.72233954949252,318.72233954949252,318.71980504949289,318.71980504949289,318.72233954949252,318.71473604949279,318.724874049493,318.71727054949241,318.724874049493,318.71473604949279,318.71220154949231,318.71980504949289,-2139.1343804505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-4998.0782599505073,-1711.1619545468477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":2386.410526049493},{"$f":"+F439*F440","v":1832.5791895494926},{"$f":"+G439*G440","v":1320.2832390494923},846.40017054949237,423.28820604949243,318.72233954949252,318.72233954949252,318.71980504949289,318.71980504949289,318.72233954949252,318.71473604949279,318.724874049493,318.71727054949241,318.724874049493,318.71473604949279,318.71220154949231,318.71980504949289,-3146.6316987454065,-7352.0914016904262,-7352.0914016904262,-7352.0914016904271,-7352.0914016904271,-7352.0914016904271,-7352.0914016904271,-7352.0914016904271,-7352.0914016904271,-7352.0914016904271,-7352.0914016904262,-7352.0914016904262,-7352.0914016904262,-7352.0914016904244,-7352.0914016904244,-7352.0914016904235,-7352.0914016904244,-7352.0914016904244,-7352.0914016904244,-7352.0914016904235,-7352.0914016904235,-7352.0914016904226,-2517.0912576003229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":149424.04593450326},"     Begin Cumulative DFIT",{"$f":"+C443","v":149424.04593450326},{"$f":"+E444","v":151810.45646055276},{"$f":"+F444","v":153643.03565010225},154963.31888915173,155809.71905970122,156233.00726575073,156551.72960530021,156870.45194484969,157189.17174989919,157507.8915549487,157826.61389449818,158145.32863054768,158464.05350459716,158782.77077514667,159101.49564919615,159420.21038524565,159738.92258679515,160057.64239184465,156911.01069309923,149558.91929140882,142206.82788971841,134854.73648802799,127502.64508633756,120150.55368464714,112798.46228295671,105446.37088126628,98094.279479575853,90742.188077885425,83390.096676194997,76038.005274504569,68685.913872814141,61333.822471123713,53981.731069433285,46629.639667742864,39277.548266052443,31925.456864362019,24573.365462671594,17221.27406098117,9869.1826592907455,2517.0912576003229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":151810.45646055276},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":153643.03565010225},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":154963.31888915173},155809.71905970122,156233.00726575073,156551.72960530021,156870.45194484969,157189.17174989919,157507.8915549487,157826.61389449818,158145.32863054768,158464.05350459716,158782.77077514667,159101.49564919615,159420.21038524565,159738.92258679515,160057.64239184465,156911.01069309923,149558.91929140882,142206.82788971841,134854.73648802799,127502.64508633756,120150.55368464714,112798.46228295671,105446.37088126628,98094.279479575853,90742.188077885425,83390.096676194997,76038.005274504569,68685.913872814141,61333.822471123713,53981.731069433285,46629.639667742864,39277.548266052443,31925.456864362019,24573.365462671594,17221.27406098117,9869.1826592907455,2517.0912576003229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38261044683076678},{"$f":"IF(G436=0,0,+G443/G436)","v":0.3802988498085248},0.37868408419960647,0.37767034944379418,0.37716950783517816,0.3767950475974669,0.37642284726765946,0.37605288938222281,0.37568515082099935,0.37531960877547743,0.37495625514794728,0.37459505029867995,0.37423599515112443,0.37387905359160817,0.3735242267061708,0.37317148736793876,0.37282080608655582,0.37282080608655582,0.37282080608655582,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655582,0.37282080608655582,0.37282080608655582,0.37282080608655577,0.37282080608655577,0.37282080608655571,0.37282080608655577,0.37282080608655577,0.37282080608655577,0.37282080608655571,0.37282080608655571,0.37282080608655566,0.37282080608655566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38261044683076678},{"$f":"IF(F438=0,0,+F444/F438)","v":0.3802988498085248},{"$f":"IF(G438=0,0,+G444/G438)","v":0.37868408419960647},0.37767034944379418,0.37716950783517816,0.3767950475974669,0.37642284726765946,0.37605288938222281,0.37568515082099935,0.37531960877547743,0.37495625514794728,0.37459505029867995,0.37423599515112443,0.37387905359160817,0.3735242267061708,0.37317148736793876,0.37282080608655582,0.37282080608655582,0.37282080608655582,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655588,0.37282080608655582,0.37282080608655582,0.37282080608655582,0.37282080608655577,0.37282080608655577,0.37282080608655571,0.37282080608655577,0.37282080608655577,0.37282080608655577,0.37282080608655571,0.37282080608655571,0.37282080608655566,0.37282080608655566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":149424.04593450326},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":151810.45646055276},{"$f":"+E447+F442","v":153643.03565010225},{"$f":"+F447+G442","v":154963.31888915173},155809.71905970122,156233.00726575073,156551.72960530021,156870.45194484969,157189.17174989919,157507.8915549487,157826.61389449818,158145.32863054768,158464.05350459716,158782.77077514667,159101.49564919615,159420.21038524565,159738.92258679515,160057.64239184465,156911.01069309923,149558.91929140882,142206.82788971841,134854.73648802799,127502.64508633756,120150.55368464714,112798.46228295671,105446.37088126628,98094.279479575853,90742.188077885425,83390.096676194997,76038.005274504569,68685.913872814141,61333.822471123713,53981.731069433285,46629.639667742864,39277.548266052443,31925.456864362019,24573.365462671594,17221.27406098117,9869.1826592907455,2517.0912576003229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":98176.343336616599},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":100562.7538626661},{"$f":"IF(F441<>0,+E448+F441,0)","v":102395.33305221559},{"$f":"IF(G441<>0,+F448+G441,0)","v":103715.61629126508},104562.01646181456,104985.30466786405,105304.02700741355,105622.74934696304,105941.46915201253,106260.18895706203,106578.91129661152,106897.62603266101,107216.3509067105,107535.06817725999,107853.79305130949,108172.50778735898,108491.21998890847,108809.93979395796,106670.80541350746,101672.72715355696,96674.648893606456,91676.570633655952,86678.492373705449,81680.414113754945,76682.335853804441,71684.257593853938,66686.179333903434,61688.10107395293,56690.022814002426,51691.944554051923,46693.866294101419,41695.788034150915,36697.709774200412,31699.631514249904,26701.553254299397,21703.47499434889,16705.396734398382,11707.318474447875,6709.2402144973676,1711.1619545468602,1.2505552149377763E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":51247.702597886659},{"$f":"+E451","v":51247.702597886659},{"$f":"+F451","v":51247.702597886659},51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,50240.205279591763,47886.192137851845,45532.178996111928,43178.165854372011,40824.152712632094,38470.139570892177,36116.12642915226,33762.113287412343,31408.100145672423,29054.087003932502,26700.073862192585,24346.060720452668,21992.047578712751,19638.034436972834,17284.021295232917,14930.008153493,12575.995011753083,10221.981870013165,7867.9687282732484,5513.9555865333323,3159.9424447934161,805.92930305350092,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,{"$f":"+BR451","v":2.5693225325085223E-11},2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1007.4973182948993,2354.0131417399189,2354.0131417399189,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399189,2354.0131417399189,2354.0131417399189,2354.013141739917,2354.013141739917,2354.0131417399161,2354.013141739917,2354.013141739917,2354.013141739917,2354.0131417399161,2354.0131417399161,2354.0131417399152,805.92930305347522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":51247.702597886659},"     End Excess Deferred",{"$f":"+E449-E450","v":51247.702597886659},{"$f":"+F449-F450","v":51247.702597886659},51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,51247.702597886659,50240.205279591763,47886.192137851845,45532.178996111928,43178.165854372011,40824.152712632094,38470.139570892177,36116.12642915226,33762.113287412343,31408.100145672423,29054.087003932502,26700.073862192585,24346.060720452668,21992.047578712751,19638.034436972834,17284.021295232917,14930.008153493,12575.995011753083,10221.981870013165,7867.9687282732484,5513.9555865333323,3159.9424447934161,805.92930305350092,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,{"$f":"+BR449-BR450","v":2.5693225325085223E-11},2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11,2.5693225325085223E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":51247.702597886659},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1007.4973182948993,2354.0131417399189,2354.0131417399189,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399189,2354.0131417399189,2354.0131417399189,2354.013141739917,2354.013141739917,2354.0131417399161,2354.013141739917,2354.013141739917,2354.013141739917,2354.0131417399161,2354.0131417399161,2354.0131417399152,805.92930305347522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":292161.14462150924},"     Begin Cumulative Difference",{"$f":"+$C455","v":292161.14462150924},{"$f":"+E457","v":301253.66940856818},{"$f":"+F457","v":308513.44419562712},314077.90898268606,318074.23376974498,320619.99855680391,321824.05334386288,322807.46813092183,323790.89291798079,324774.31770503975,325757.72249209869,326741.15727915766,327724.51206621662,328707.91685327556,329691.30164033448,330674.70642739342,331658.09121445235,332641.39600151131,333624.81078857026,326444.44557562919,311100.35036268813,295756.25514974707,280412.15993680601,265068.06472386495,249723.9695109239,234379.87429798284,219035.77908504178,203691.68387210072,188347.58865915966,173003.49344621861,157659.39823327755,142315.30302033649,126971.20780739543,111627.11259445437,96283.017381513317,80938.922168572259,65594.826955631201,50250.731742690143,34906.636529749085,19562.541316808027,4218.4461038669706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":9092.5247870589428},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":7259.7747870589428},5564.4647870589451,3996.3247870589421,2545.7647870589444,1204.0547870589453,983.41478705894406,983.42478705894428,983.42478705894428,983.40478705894384,983.43478705894449,983.35478705894457,983.40478705894384,983.3847870589434,983.40478705894384,983.3847870589434,983.30478705894348,983.41478705894406,-7180.3652129410566,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":301253.66940856818},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":308513.44419562712},314077.90898268606,318074.23376974498,320619.99855680391,321824.05334386288,322807.46813092183,323790.89291798079,324774.31770503975,325757.72249209869,326741.15727915766,327724.51206621662,328707.91685327556,329691.30164033448,330674.70642739342,331658.09121445235,332641.39600151131,333624.81078857026,326444.44557562919,311100.35036268813,295756.25514974707,280412.15993680601,265068.06472386495,249723.9695109239,234379.87429798284,219035.77908504178,203691.68387210072,188347.58865915966,173003.49344621861,157659.39823327755,142315.30302033649,126971.20780739543,111627.11259445437,96283.017381513317,80938.922168572259,65594.826955631201,50250.731742690143,34906.636529749085,19562.541316808027,4218.4461038669706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":9092.5247870589428},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":7259.7747870589428},5564.4647870589451,3996.3247870589421,2545.7647870589444,1204.0547870589453,983.41478705894406,983.42478705894428,983.42478705894428,983.40478705894384,983.43478705894449,983.35478705894457,983.40478705894384,983.3847870589434,983.40478705894384,983.3847870589434,983.30478705894348,983.41478705894406,-7180.3652129410566,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-15344.095212941056,-4218.4461038669706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36930744879724003,0.36930744879724003,0.36930744879724003,0.36930744879723998,0.36930744879723998,0.36930744879723992,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723992,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879724003,0.36930744879724003,0.36930744879723981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":2304.5004072800893},{"$f":"IF(F455=0,0,F458*$C460)","v":1839.9899197800892},{"$f":"IF(G455=0,0,G458*$C460)","v":1410.3136002800898},1012.8685172800889,645.22408528008953,305.1676857800897,249.24647778008938,249.24901228008943,249.24901228008943,249.24394328008933,249.25154678008948,249.23127078008952,249.24394328008933,249.23887428008922,249.24394328008933,249.23887428008922,249.21859828008922,249.24647778008938,-1819.8635632199109,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-3888.9609317199106,-1069.1651650250838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":2304.5004072800893},{"$f":"+F458*F459","v":1839.9899197800892},{"$f":"+G458*G459","v":1410.3136002800898},1012.8685172800889,645.22408528008953,305.1676857800897,249.24647778008938,249.24901228008943,249.24901228008943,249.24394328008933,249.25154678008948,249.23127078008952,249.24394328008933,249.23887428008922,249.24394328008933,249.23887428008922,249.21859828008922,249.24647778008938,-2651.7623582237129,-5666.6886571932055,-5666.6886571932055,-5666.6886571932046,-5666.6886571932046,-5666.6886571932037,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932037,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932046,-5666.6886571932055,-5666.6886571932055,-1557.903568507767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":112701.16153774719},"     Begin Cumulative DFIT",{"$f":"+C462","v":112701.16153774719},{"$f":"+E463","v":115005.66194502728},{"$f":"+F463","v":116845.65186480737},118255.96546508746,119268.83398236755,119914.05806764764,120219.22575342773,120468.47223120782,120717.72124348792,120966.97025576801,121216.2141990481,121465.46574582819,121714.69701660828,121963.94095988836,122213.17983416845,122462.42377744854,122711.66265172862,122960.88125000871,123210.1277277888,120558.36536956509,114891.67671237187,109224.98805517866,103558.29939798545,97891.610740792239,92224.922083599042,86558.233426405845,80891.544769212633,75224.856112019421,69558.167454826224,63891.478797633019,58224.790140439814,52558.10148324661,46891.412826053405,41224.724168860201,35558.035511666996,29891.346854473792,24224.658197280587,18557.969540087382,12891.280882894178,7224.5922257009724,1557.903568507767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":115005.66194502728},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":116845.65186480737},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":118255.96546508746},119268.83398236755,119914.05806764764,120219.22575342773,120468.47223120782,120717.72124348792,120966.97025576801,121216.2141990481,121465.46574582819,121714.69701660828,121963.94095988836,122213.17983416845,122462.42377744854,122711.66265172862,122960.88125000871,123210.1277277888,120558.36536956509,114891.67671237187,109224.98805517866,103558.29939798545,97891.610740792239,92224.922083599042,86558.233426405845,80891.544769212633,75224.856112019421,69558.167454826224,63891.478797633019,58224.790140439814,52558.10148324661,46891.412826053405,41224.724168860201,35558.035511666996,29891.346854473792,24224.658197280587,18557.969540087382,12891.280882894178,7224.5922257009724,1557.903568507767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38175688339601127},{"$f":"IF(G455=0,0,+G462/G455)","v":0.37873763384754155},0.37651793419067392,0.3749716931447728,0.37400679498288558,0.37355575043042472,0.37318985502017299,0.372826178511657,0.37246470444633584,0.37210542016233622,0.37174828771892915,0.37139332742988679,0.37104047303591131,0.37068973074543765,0.37034106751172918,0.36999447895990706,0.36964996758686658,0.36930744879724003,0.36930744879724003,0.36930744879724003,0.36930744879723998,0.36930744879723998,0.36930744879723992,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723992,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879724003,0.36930744879724003,0.36930744879723981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38175688339601127},{"$f":"IF(F457=0,0,+F463/F457)","v":0.37873763384754155},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37651793419067392},0.3749716931447728,0.37400679498288558,0.37355575043042472,0.37318985502017299,0.372826178511657,0.37246470444633584,0.37210542016233622,0.37174828771892915,0.37139332742988679,0.37104047303591131,0.37068973074543765,0.37034106751172918,0.36999447895990706,0.36964996758686658,0.36930744879724003,0.36930744879724003,0.36930744879724003,0.36930744879723998,0.36930744879723998,0.36930744879723992,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723992,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879723998,0.36930744879724003,0.36930744879724003,0.36930744879723981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":112701.16153774719},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":115005.66194502728},{"$f":"+E466+F461","v":116845.65186480737},{"$f":"+F466+G461","v":118255.96546508746},119268.83398236755,119914.05806764764,120219.22575342773,120468.47223120782,120717.72124348792,120966.97025576801,121216.2141990481,121465.46574582819,121714.69701660828,121963.94095988836,122213.17983416845,122462.42377744854,122711.66265172862,122960.88125000871,123210.1277277888,120558.36536956509,114891.67671237187,109224.98805517866,103558.29939798545,97891.610740792239,92224.922083599042,86558.233426405845,80891.544769212633,75224.856112019421,69558.167454826224,63891.478797633019,58224.790140439814,52558.10148324661,46891.412826053405,41224.724168860201,35558.035511666996,29891.346854473792,24224.658197280587,18557.969540087382,12891.280882894178,7224.5922257009724,1557.903568507767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":74048.242104321514},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":76352.742511601609},{"$f":"IF(F460<>0,+E467+F460,0)","v":78192.732431381693},{"$f":"IF(G460<>0,+F467+G460,0)","v":79603.046031661783},80615.914548941873,81261.138634221963,81566.306320002055,81815.552797782148,82064.801810062243,82314.050822342339,82563.294765622428,82812.546312402512,83061.7775831826,83311.02152646269,83560.260400742773,83809.504344022862,84058.743218302945,84307.961816583032,84557.208294363125,82737.34473114321,78848.383799423304,74959.422867703397,71070.461935983491,67181.501004263584,63292.54007254367,59403.579140823756,55514.618209103843,51625.657277383929,47736.696345664015,43847.735413944101,39958.774482224188,36069.813550504274,32180.852618784364,28291.891687064453,24402.930755344543,20513.969823624633,16625.008891904723,12736.047960184813,8847.0870284649027,4958.1260967449925,1069.1651650250819,-1.8189894035458565E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":38652.919433425675},{"$f":"+E470","v":38652.919433425675},{"$f":"+F470","v":38652.919433425675},38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,37821.020638421876,36043.292912948578,34265.56518747528,32487.837462001986,30710.109736528691,28932.382011055397,27154.654285582103,25376.926560108808,23599.198834635514,21821.471109162219,20043.743383688925,18266.015658215631,16488.287932742336,14710.560207269042,12932.832481795747,11155.104756322453,9377.3770308491585,7599.6493053758641,5821.9215799025696,4044.1938544292757,2266.4661289559808,488.73840348268595,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,{"$f":"+BR470","v":2.7284841053187847E-12},2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.89879500380198,1777.7277254732949,1777.7277254732949,1777.727725473294,1777.727725473294,1777.727725473293,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473293,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.7277254732949,1777.7277254732949,488.73840348268322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":38652.919433425675},"     End Excess Deferred",{"$f":"+E468-E469","v":38652.919433425675},{"$f":"+F468-F469","v":38652.919433425675},38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,38652.919433425675,37821.020638421876,36043.292912948578,34265.56518747528,32487.837462001986,30710.109736528691,28932.382011055397,27154.654285582103,25376.926560108808,23599.198834635514,21821.471109162219,20043.743383688925,18266.015658215631,16488.287932742336,14710.560207269042,12932.832481795747,11155.104756322453,9377.3770308491585,7599.6493053758641,5821.9215799025696,4044.1938544292757,2266.4661289559808,488.73840348268595,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,{"$f":"+BR468-BR469","v":2.7284841053187847E-12},2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12,2.7284841053187847E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":38652.919433425668},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.89879500380198,1777.7277254732949,1777.7277254732949,1777.727725473294,1777.727725473294,1777.727725473293,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473293,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.7277254732949,1777.7277254732949,488.73840348268322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":224958.79170914262},"     Begin Cumulative Difference",{"$f":"+$C474","v":224958.79170914262},{"$f":"+E476","v":252995.65939550454},{"$f":"+F476","v":277318.63708186644},298206.25476822839,315916.18245459034,330686.74014095223,342738.40782731416,352275.05551367608,361398.12320003798,370521.19088639988,379644.26857276179,388767.33625912369,397890.4139454856,407013.45163184754,416136.49931820948,425259.54700457142,434382.62469093333,443505.65237729525,452628.63006365718,461751.7177500191,455572.39543638105,434090.71312274295,412609.03080910485,391127.34849546675,369645.66618182865,348163.98386819055,326682.30155455245,305200.61924091436,283718.93692727626,262237.25461363816,240755.57230000009,219273.88998636202,197792.20767272395,176310.52535908588,154828.84304544781,133347.16073180974,111865.47841817165,90383.796104533569,68902.113790895484,47420.4314772574,25938.749163619319,4457.0668499812382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":28036.867686361922},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":24322.977686361923},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":20887.617686361922},17709.92768636192,14770.557686361917,12051.667686361918,9536.6476863619209,9123.0676863619192,9123.0676863619192,9123.0776863619176,9123.0676863619192,9123.0776863619176,9123.0376863619204,9123.0476863619187,9123.0476863619187,9123.0776863619176,9123.0276863619183,9122.977686361919,9123.0876863619196,-6179.3223136380802,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":252995.65939550454},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":277318.63708186644},298206.25476822839,315916.18245459034,330686.74014095223,342738.40782731416,352275.05551367608,361398.12320003798,370521.19088639988,379644.26857276179,388767.33625912369,397890.4139454856,407013.45163184754,416136.49931820948,425259.54700457142,434382.62469093333,443505.65237729525,452628.63006365718,461751.7177500191,455572.39543638105,434090.71312274295,412609.03080910485,391127.34849546675,369645.66618182865,348163.98386819055,326682.30155455245,305200.61924091436,283718.93692727626,262237.25461363816,240755.57230000009,219273.88998636202,197792.20767272395,176310.52535908588,154828.84304544781,133347.16073180974,111865.47841817165,90383.796104533569,68902.113790895484,47420.4314772574,25938.749163619319,4457.0668499812382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":28036.867686361922},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":24322.977686361923},20887.617686361922,17709.92768636192,14770.557686361917,12051.667686361918,9536.6476863619209,9123.0676863619192,9123.0676863619192,9123.0776863619176,9123.0676863619192,9123.0776863619176,9123.0376863619204,9123.0476863619187,9123.0476863619187,9123.0776863619176,9123.0276863619183,9122.977686361919,9123.0876863619196,-6179.3223136380802,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-21481.682313638081,-4457.0668499812382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926993,0.31790465603926998,0.31790465603926998,0.31790465603926993,0.31790465603926993,0.31790465603926987,0.31790465603926987,0.31790465603926982,0.31790465603926982,0.31790465603926987,0.31790465603926993,0.31790465603926987,0.31790465603926993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":7105.9441151084293},{"$f":"IF(F474=0,0,F477*$C479)","v":6164.6586946084299},{"$f":"IF(G474=0,0,G477*$C479)","v":5293.9667026084289},4488.5811721084283,3743.5978456084281,3054.4951751084282,2417.0633561084292,2312.2415051084286,2312.2415051084286,2312.244039608428,2312.2415051084286,2312.244039608428,2312.2339016084288,2312.2364361084283,2312.2364361084283,2312.244039608428,2312.2313671084285,2312.2186946084285,2312.2465741084288,-1566.1492403915715,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-5444.5323823915714,-1129.6435931277449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":7105.9441151084293},{"$f":"+F477*F478","v":6164.6586946084299},{"$f":"+G477*G478","v":5293.9667026084289},4488.5811721084283,3743.5978456084281,3054.4951751084282,2417.0633561084292,2312.2415051084286,2312.2415051084286,2312.244039608428,2312.2415051084286,2312.244039608428,2312.2339016084288,2312.2364361084283,2312.2364361084283,2312.244039608428,2312.2313671084285,2312.2186946084285,2312.2465741084288,-1964.4353346728994,-6829.1268270619821,-6829.1268270619821,-6829.1268270619821,-6829.1268270619821,-6829.1268270619839,-6829.1268270619839,-6829.1268270619839,-6829.1268270619839,-6829.1268270619839,-6829.1268270619821,-6829.1268270619839,-6829.1268270619839,-6829.1268270619821,-6829.1268270619821,-6829.1268270619812,-6829.1268270619812,-6829.1268270619803,-6829.1268270619803,-6829.1268270619812,-6829.1268270619821,-6829.1268270619812,-1416.9223038873179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":86777.853901801762},"     Begin Cumulative DFIT",{"$f":"+C481","v":86777.853901801762},{"$f":"+E482","v":93883.798016910194},{"$f":"+F482","v":100048.45671151862},105342.42341412706,109831.00458623549,113574.60243184392,116629.09760695235,119046.16096306077,121358.4024681692,123670.64397327762,125982.88801288605,128295.12951799447,130607.3735576029,132919.60745921131,135231.84389531973,137544.08033142815,139856.32437103658,142168.55573814502,144480.77443275345,146793.02100686188,144828.58567218899,137999.458845127,131170.332018065,124341.20519100303,117512.07836394105,110682.95153687906,103853.82470981707,97024.697882755077,90195.571055693086,83366.444228631095,76537.317401569118,69708.190574507142,62879.063747445158,56049.936920383174,49220.81009332119,42391.683266259206,35562.556439197222,28733.429612135242,21904.302785073261,15075.175958011281,8246.0491309492991,1416.9223038873179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":93883.798016910194},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":100048.45671151862},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":105342.42341412706},109831.00458623549,113574.60243184392,116629.09760695235,119046.16096306077,121358.4024681692,123670.64397327762,125982.88801288605,128295.12951799447,130607.3735576029,132919.60745921131,135231.84389531973,137544.08033142815,139856.32437103658,142168.55573814502,144480.77443275345,146793.02100686188,144828.58567218899,137999.458845127,131170.332018065,124341.20519100303,117512.07836394105,110682.95153687906,103853.82470981707,97024.697882755077,90195.571055693086,83366.444228631095,76537.317401569118,69708.190574507142,62879.063747445158,56049.936920383174,49220.81009332119,42391.683266259206,35562.556439197222,28733.429612135242,21904.302785073261,15075.175958011281,8246.0491309492991,1416.9223038873179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.3710885721961853},{"$f":"IF(G474=0,0,+G481/G474)","v":0.36077076450503254},0.35325356772278704,0.34765868507550274,0.34345073039044072,0.34028604598558715,0.33793525570373273,0.33580252546302219,0.33377482048305973,0.33184456724845945,0.33000490924083803,0.32824961089788213,0.32657300864699668,0.32496991760367366,0.32343560844255331,0.32196574269181566,0.32055635587976822,0.31920379056100323,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926993,0.31790465603926998,0.31790465603926998,0.31790465603926993,0.31790465603926993,0.31790465603926987,0.31790465603926987,0.31790465603926982,0.31790465603926982,0.31790465603926987,0.31790465603926993,0.31790465603926987,0.31790465603926993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.3710885721961853},{"$f":"IF(F476=0,0,+F482/F476)","v":0.36077076450503254},{"$f":"IF(G476=0,0,+G482/G476)","v":0.35325356772278704},0.34765868507550274,0.34345073039044072,0.34028604598558715,0.33793525570373273,0.33580252546302219,0.33377482048305973,0.33184456724845945,0.33000490924083803,0.32824961089788213,0.32657300864699668,0.32496991760367366,0.32343560844255331,0.32196574269181566,0.32055635587976822,0.31920379056100323,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926993,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926998,0.31790465603926993,0.31790465603926998,0.31790465603926998,0.31790465603926993,0.31790465603926993,0.31790465603926987,0.31790465603926987,0.31790465603926982,0.31790465603926982,0.31790465603926987,0.31790465603926993,0.31790465603926987,0.31790465603926993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":86777.853901801762},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":93883.798016910194},{"$f":"+E485+F480","v":100048.45671151862},{"$f":"+F485+G480","v":105342.42341412706},109831.00458623549,113574.60243184392,116629.09760695235,119046.16096306077,121358.4024681692,123670.64397327762,125982.88801288605,128295.12951799447,130607.3735576029,132919.60745921131,135231.84389531973,137544.08033142815,139856.32437103658,142168.55573814502,144480.77443275345,146793.02100686188,144828.58567218899,137999.458845127,131170.332018065,124341.20519100303,117512.07836394105,110682.95153687906,103853.82470981707,97024.697882755077,90195.571055693086,83366.444228631095,76537.317401569118,69708.190574507142,62879.063747445158,56049.936920383174,49220.81009332119,42391.683266259206,35562.556439197222,28733.429612135242,21904.302785073261,15075.175958011281,8246.0491309492991,1416.9223038873179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":57015.805758682196},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":64121.749873790628},{"$f":"IF(F479<>0,+E486+F479,0)","v":70286.408568399056},{"$f":"IF(G479<>0,+F486+G479,0)","v":75580.375271007491},80068.956443115923,83812.55428872435,86867.04946383278,89284.112819941205,91596.35432504963,93908.595830158054,96220.839869766482,98533.081374874906,100845.32541448333,103157.55931609176,105469.7957522002,107782.03218830863,110094.27622791706,112406.50759502548,114718.72628963391,117030.97286374234,115464.82362335076,110020.2912409592,104575.75885856763,99131.22647617606,93686.694093784492,88242.161711392924,82797.629329001356,77353.096946609789,71908.564564218221,66464.032181826653,61019.499799435085,55574.967417043517,50130.43503465195,44685.902652260382,39241.370269868814,33796.837887477246,28352.305505085675,22907.773122694103,17463.240740302532,12018.70835791096,6574.1759755193889,1129.6435931278174,7.2532202466391027E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":29762.048143119566},{"$f":"+E489","v":29762.048143119566},{"$f":"+F489","v":29762.048143119566},29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29363.762048838238,27979.167604167829,26594.57315949742,25209.978714827012,23825.384270156603,22440.78982548619,21056.195380815778,19671.600936145365,18287.006491474953,16902.41204680454,15517.81760213413,14133.223157463717,12748.628712793305,11364.034268122894,9979.4398234524833,8594.8453787820727,7210.2509341116629,5825.6564894412541,4441.0620447708452,3056.4676001004354,1671.8731554300248,287.27871075961502,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,{"$f":"+BR489","v":4.2064129956997931E-11},4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398.28609428132791,1384.5944446704107,1384.5944446704107,1384.5944446704107,1384.5944446704107,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704107,1384.5944446704125,1384.5944446704125,1384.5944446704107,1384.5944446704107,1384.5944446704098,1384.5944446704098,1384.5944446704088,1384.5944446704088,1384.5944446704098,1384.5944446704107,1384.5944446704098,287.27871075957296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":29762.048143119566},"     End Excess Deferred",{"$f":"+E487-E488","v":29762.048143119566},{"$f":"+F487-F488","v":29762.048143119566},29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29762.048143119566,29363.762048838238,27979.167604167829,26594.57315949742,25209.978714827012,23825.384270156603,22440.78982548619,21056.195380815778,19671.600936145365,18287.006491474953,16902.41204680454,15517.81760213413,14133.223157463717,12748.628712793305,11364.034268122894,9979.4398234524833,8594.8453787820727,7210.2509341116629,5825.6564894412541,4441.0620447708452,3056.4676001004354,1671.8731554300248,287.27871075961502,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,{"$f":"+BR487-BR488","v":4.2064129956997931E-11},4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11,4.2064129956997931E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":29762.048143119522},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398.28609428132791,1384.5944446704107,1384.5944446704107,1384.5944446704107,1384.5944446704107,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704107,1384.5944446704125,1384.5944446704125,1384.5944446704107,1384.5944446704107,1384.5944446704098,1384.5944446704098,1384.5944446704088,1384.5944446704088,1384.5944446704098,1384.5944446704107,1384.5944446704098,287.27871075957296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":623284.1077680001},{"$f":"SUM(E493:CI493)","v":623284.10776800022},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":4427.2988690200546},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":4804.2075394153271},5353.797615686015,7232.4213403902122,10283.731794604355,12775.697027682665,15035.44341653974,16479.212751115632,16529.855868115636,16529.855868115636,16529.855868115636,16529.855868115643,16529.855868115643,16529.855868115646,17092.443868239163,18372.693376177733,19907.823981963753,22030.0135784671,24208.42819691592,25552.543221666736,26538.851572055821,26538.851572055813,24922.072626314428,22718.369846524405,22216.132268615998,21498.032873566328,19983.018841145888,18475.376952316561,17312.572216629203,16128.346773252824,14872.884674906951,13746.974652301476,12877.085773575753,11743.340526030795,10900.260688907429,10297.653832382723,9357.9157787056229,7986.0378489112236,6306.5736311128767,3968.2514731971805,1873.332848153093,287.27871075957296,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":4427.2988690200546},{"$f":"SUM(F498:F518)","v":4804.207539415328},5353.7976156860141,7232.4213403902122,10283.731794604355,12775.697027682669,15035.44341653974,16479.212751115632,16529.855868115636,16529.855868115636,16529.855868115636,16529.855868115639,16529.855868115643,16529.855868115646,17092.443868239159,18372.693376177736,19907.823981963753,22030.0135784671,24208.428196915916,25552.543221666736,26538.851572055821,26538.851572055821,24922.072626314432,22718.369846524409,22216.132268616002,21498.032873566328,19983.018841145888,18475.376952316557,17312.5722166292,16128.346773252822,14872.884674906949,13746.974652301476,12877.085773575755,11743.340526030794,10900.26068890743,10297.653832382723,9357.9157787056229,7986.0378489112245,6306.5736311128758,3968.2514731971805,1873.332848153093,287.27871075957296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":3627.8255580905607},{"$f":"+F110","v":3627.8255580905607},3627.8255580905607,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905607,3627.8255580905607,3627.8255580905607,3627.8255580905607,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.8255580905588,3627.825558090557,3627.8255580905552,3627.8255580905534,2011.0466123491665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":376.91396239527342},376.91396239527342,376.91396239527342,376.91396239527319,376.91396239527296,376.91396239527296,376.91396239527296,376.91396239527273,376.91396239527251,376.91396239527251,376.91396239527228,376.91396239527205,376.91396239527228,376.91396239527228,376.91396239527205,376.91396239527228,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,376.91396239527251,184.25779495441208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},549.58478427068644,549.58478427068667,549.58478427068667,549.58478427068667,549.58478427068667,549.5847842706869,549.5847842706869,549.58478427068712,549.58478427068712,549.58478427068735,549.58478427068735,549.58478427068758,549.58478427068803,549.58478427068826,549.58478427068826,549.58478427068826,549.58478427068826,549.58478427068803,549.58478427068803,549.58478427068758,549.58478427068803,549.58478427068758,231.60500131669284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,753.0607896116644,753.06078961166395,753.0607896116644,753.06078961166486,753.06078961166486,753.0607896116644,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166531,753.06078961166531,753.06078961166531,753.06078961166486,753.06078961166486,753.06078961166486,753.06078961166531,753.06078961166531,753.06078961166577,753.06078961166622,266.56639587868824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,1749.8406282216192,1749.8406282216192,1749.8406282216201,1749.8406282216201,1749.8406282216201,1749.8406282216201,1749.8406282216192,1749.8406282216192,1749.8406282216192,1749.8406282216201,1749.8406282216192,1749.8406282216183,1749.8406282216174,1749.8406282216174,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216165,1749.8406282216174,1749.8406282216174,1749.8406282216174,501.39299167986815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,228.65876983806857,1288.5684286005853,1288.5684286005862,1288.5684286005862,1288.5684286005862,1288.5684286005867,1288.5684286005867,1288.5684286005867,1288.5684286005871,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.568428600588,1288.5684286005871,1288.5684286005871,1288.568428600588,1288.5684286005885,1288.568428600589,1288.5684286005885,282.31953145112311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,349.66210299786428,1037.8852870454612,1037.8852870454612,1037.8852870454612,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454616,1037.8852870454612,1037.8852870454612,1037.8852870454607,1037.8852870454602,1037.8852870454602,1037.8852870454598,1037.8852870454598,1037.8852870454593,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454589,1037.8852870454593,157.40008280922723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,524.69129881181993,1121.2499923757091,1121.2499923757091,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.2499923757096,1121.24999237571,1121.2499923757105,1121.2499923757105,1121.2499923757109,1121.2499923757109,1121.2499923757109,1121.2499923757118,1121.2499923757109,94.424631808558132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925357,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925352,1125.5589660925357,1125.5589660925357,1125.5589660925361,1125.5589660925361,1125.5589660925357,1125.5589660925361,1125.5589660925361,1125.5589660925366,1125.558966092537,1125.558966092537,1125.558966092537,1125.558966092537,1125.558966092537,18.878813083396118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544549,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544544,1072.8123791544535,1072.8123791544535,1072.8123791544535,1072.8123791544535,1072.8123791544531,1072.8123791544531,1072.8123791544526,1072.8123791544526,1072.8123791544526,1072.8123791544526,1072.8123791544522,1072.8123791544522,1018.45506562628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,749.95293025932119,749.95293025932165,749.95293025932165,749.95293025932256,749.95293025932256,749.95293025932256,749.95293025932301,749.95293025932301,749.95293025932347,749.95293025932392,749.95293025932392,749.95293025932392,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932438,749.95293025932483,749.95293025932483,749.95293025932483,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932529,749.95293025932483,661.37678636352825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,332.44451005860822,1123.7525788394637,1123.7525788394637,1123.7525788394637,1123.7525788394641,1123.7525788394641,1123.7525788394641,1123.7525788394646,1123.7525788394646,1123.7525788394646,1123.7525788394651,1123.7525788394655,1123.7525788394655,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.752578839466,1123.7525788394655,1123.7525788394655,1123.752578839466,1123.752578839466,1123.7525788394669,1123.7525788394669,1123.7525788394669,915.24048647727113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,255.51986821679952,863.68690022880287,863.68690022880332,863.68690022880332,863.68690022880332,863.68690022880378,863.68690022880423,863.68690022880423,863.68690022880469,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.6869002288056,863.68690022880514,863.68690022880514,863.68690022880514,863.6869002288056,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,863.68690022880514,645.18213916111699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":327.90796061390563},{"$f":"+F357","v":327.90266861390558},327.90796061390563,327.9119296139055,327.91060661390554,327.90663761390567,327.91060661390588,566.95421561390594,617.59733261390579,617.59733261390602,617.59733261390625,617.59733261390647,617.5973326139067,617.59733261390647,617.5973326139067,617.59733261390693,617.59733261390693,617.59733261390693,617.59733261390716,617.59733261390716,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390761,617.59733261390716,617.59733261390716,617.59733261390761,617.59733261390784,617.59733261390761,617.59733261390761,617.59733261390784,617.59733261390784,419.69963465166143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":471.56535031558781},{"$f":"+F376","v":471.56535031558803},471.56535031558826,471.56535031558826,471.56535031558849,471.56535031558872,471.56535031558894,471.56535031558894,471.56535031558917,471.56535031558917,471.5653503155894,471.56535031558985,471.56535031558985,471.56535031559008,471.56535031559008,471.56535031559031,471.56535031559054,471.56535031559054,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559054,471.56535031559054,471.56535031559031,471.56535031559031,471.56535031559031,471.56535031559076,471.56535031559054,471.56535031559076,471.56535031559076,471.56535031559076,471.56535031559054,288.65812844254447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,562.58800012351753,1429.9600551765257,1429.9600551765257,1429.9600551765257,1429.9600551765247,1429.9600551765247,1429.9600551765247,1429.9600551765238,1429.9600551765238,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.960055176522,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.9600551765229,1429.9600551765238,1429.9600551765247,1429.9600551765247,1429.9600551765247,1429.9600551765247,778.88012994197084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,412.87745288556414,1134.372027890387,1134.3720278903879,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903884,1134.3720278903888,1134.3720278903884,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.3720278903879,1134.372027890387,1134.372027890387,1134.372027890387,1134.3720278903866,1134.3720278903866,1134.3720278903866,1134.3720278903866,541.37422803795812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,813.63603078119809,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.328308989644,1928.3283089896431,1928.3283089896431,1928.3283089896431,1928.3283089896431,1928.328308989644,1928.328308989644,1928.328308989644,1928.3283089896449,1928.3283089896458,1928.3283089896468,1928.3283089896468,1928.3283089896468,1928.3283089896468,790.23831922925615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1007.4973182948993,2354.0131417399189,2354.0131417399189,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399198,2354.0131417399189,2354.0131417399189,2354.0131417399189,2354.013141739917,2354.013141739917,2354.0131417399161,2354.013141739917,2354.013141739917,2354.013141739917,2354.0131417399161,2354.0131417399161,2354.0131417399152,805.92930305347522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.89879500380198,1777.7277254732949,1777.7277254732949,1777.727725473294,1777.727725473294,1777.727725473293,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473293,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.727725473294,1777.7277254732949,1777.7277254732949,488.73840348268322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398.28609428132791,1384.5944446704107,1384.5944446704107,1384.5944446704107,1384.5944446704107,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704125,1384.5944446704107,1384.5944446704125,1384.5944446704125,1384.5944446704107,1384.5944446704107,1384.5944446704098,1384.5944446704098,1384.5944446704088,1384.5944446704088,1384.5944446704098,1384.5944446704107,1384.5944446704098,287.27871075957296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3802","index":18,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":20541.566213330774}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":20542.362561000002},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-0.79634766922754352},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":20542.358592000008}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":676346.7300000001},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":209491.74000000011},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.8889999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":430559.70999999996},{"$f":"IFERROR(+B11/$B$32,0)","v":0.61317581794499221},{"$f":"+C11*$D$8","v":414719.45938217087},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":11981.245181550916},{"$f":"+F11*E11","v":251606.14881256924},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":163113.31056960163},{"$f":"+$E$8*J11","v":98516.553439883384},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.47026461969280187}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-120},-1.7089638543606197E-4,-115.58521145850015,{"$f":"2018-A13","v":19},-3.3392567590360693,-63.445878421685315,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1178.8599999999999},1.6788576077929667E-3,1135.4898531663957,18,32.804301857977173,590.47743344358912,545.01241972280661,329.17451669347946,1.5713006951657343E-3]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":305889.86},0.43562892846285861,294636.20125925838,17,8512.0398543799747,144704.67752445958,149931.5237347988,90555.068245271555,0.4322608053437883]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1148.5999999999999},1.6357632359321733E-3,1106.3431156769441,16,31.962252611906912,511.39604179051059,594.94707388643349,359.333858124502,1.7152650415930568E-3]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3741.24},5.3280366087401039E-3,3603.6001376416593,15,104.10800797646753,1561.6201196470131,2041.9800179946462,1233.307281076264,5.8871403763998678E-3]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5095.119999999999},7.2561465946915666E-3,4907.6710217202772,14,141.78261581749879,1984.9566214449831,2922.7144002752939,1765.2498646416316,8.4263459009965291E-3]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4013.8},5.7161992655272139E-3,3866.1326812677335,13,111.69257316182481,1452.0034511037225,2414.129230164011,1458.0765388410948,6.9600669641728787E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1827.7000000000003},2.6028943638457544E-3,1760.4590915225065,12,50.859663154085212,610.31595784902254,1150.143133673484,694.65905079346248,3.3159257295464831E-3]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1198.6999999999998},1.7071124768517289E-3,1154.5999414608677,11,33.356392308804466,366.92031539684911,787.67962606401863,475.7397278227088,2.2709235591947853E-3]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3710.12},5.2837174794503521E-3,3573.6250394700883,9,103.24202739029084,929.17824651261753,2644.4467929574707,1597.1828594954325,7.624085128585173E-3]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27961.95},3.9821634872865781E-2,26933.232529516739,8,778.1010877777386,6224.8087022219088,20708.423827294831,12507.394617356567,5.9703521567755186E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-84025.8},-0.11966421252811214,-80934.49884141369,7,-2338.1976715284413,-16367.383700699089,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":702179.85999999975},null,{"$f":"SUM(D11:D31)","v":676346.7300000001},null,{"$f":"SUM(F11:F31)","v":19539.657029700003},{"$f":"SUM(G11:G31)","v":394111.67364731821},{"$f":"SUM(H11:H31)","v":346854.31082643347},{"$f":"SUM(I11:I31)","v":209491.74000000011}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":98516.553439883384},null,{"$f":"+$F11","v":11981.245181550916},{"$f":"+$F11","v":11981.245181550916},11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,{"$f":"+$F11","v":11981.245181550916},11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916,11981.245181550916]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693,-3.3392567590360693]
[{"$f":"A40+1","v":2000},null,329.17451669347946,null,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173,32.804301857977173]
[{"$f":"A41+1","v":2001},null,90555.068245271555,null,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747,8512.0398543799747]
[2002,null,359.333858124502,null,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,{"$f":"+$F16","v":31.962252611906912},31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912,31.962252611906912]
[2003,null,1233.307281076264,null,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,{"$f":"+$F17","v":104.10800797646753},104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753,104.10800797646753]
[2004,null,1765.2498646416316,null,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,{"$f":"+$F18","v":141.78261581749879},141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879,141.78261581749879]
[2005,null,1458.0765388410948,null,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481,111.69257316182481]
[2006,null,694.65905079346248,null,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212,50.859663154085212]
[2007,null,475.7397278227088,null,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466,33.356392308804466]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,1597.1828594954325,null,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084,103.24202739029084]
[2010,null,12507.394617356567,null,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386,778.1010877777386]
[{"$f":"A51+1","v":2011},null,0,null,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,{"$f":"+$F25","v":-2338.1976715284413},-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,{"$f":"+$F25","v":-2338.1976715284413},-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413,-2338.1976715284413]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":209491.74000000011},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":19539.657029700003},19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,{"$f":"SUM(BQ38:BQ58)","v":19539.657029700003},19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003,19539.657029700003]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2329.099999999999},{"$f":"C67-SUM(E67:AY67)","v":2329.099999999999},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-8.0300000000000011},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-5.35},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-2.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":131.47999999999979},-2.2737367544323206E-13,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":52.59},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":52.59},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26.3},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":47748.840000000026},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13642.72},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13642.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13642.68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6821.36},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":159.93},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.89},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.869999999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.89},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.880000000000003},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16.399999999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":607.16999999999962},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111.21},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111.2},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111.21},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":111.26},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":51.09},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":738.81000000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":113.66},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":113.67},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":113.66},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":113.68},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":113.64},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":113.66},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":56.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":592.45000000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":236.97},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":236.99},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":118.49},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":377.67000000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.89},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.9},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":53.96},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":318.51},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.790000000000006},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.78},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.77},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.790000000000006},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.380000000000003},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2.9999999999999361E-2},-6.3837823915946501E-16,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.01},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-0.01},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.02},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.01},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":712.01999999999987},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":109.54},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":109.54},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":109.54},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":109.54},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":109.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":109.54},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.78},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":512.72},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.930000000000007},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.92},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.92},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.930000000000007},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.91},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.930000000000007},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.930000000000007},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23.25},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":54220.700000000012},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":14545.87},{"$f":"SUM(F67:F88)","v":14547.85},{"$f":"SUM(G67:G88)","v":14406.37},7386.35,456.13,344.23,181.55,23.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":96187.453439883378},"     Begin Cumulative Difference",{"$f":"+$C94","v":96187.453439883378},{"$f":"+E96","v":84206.208258332466},{"$f":"+F96","v":72224.963076781554},60243.717895230642,48262.47271367973,36281.227532128818,24299.982350577902,12318.737169026987,337.49198747607079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-11981.245181550916},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-11981.245181550916},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-11981.245181550916},-11981.245181550916,-11981.245181550916,-11981.245181550916,-11981.245181550916,-11981.245181550916,-11981.245181550916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":84206.208258332466},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":72224.963076781554},60243.717895230642,48262.47271367973,36281.227532128818,24299.982350577902,12318.737169026987,337.49198747607079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-11981.245181550916},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-11981.245181550916},-11981.245181550916,-11981.245181550916,-11981.245181550916,-11981.245181550916,-11981.245181550916,-11981.245181550916,-337.49198747607079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999993},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38575000000000109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-3036.6465912640797},{"$f":"IF(F94=0,0,F97*$C99)","v":-3036.6465912640797},{"$f":"IF(G94=0,0,G97*$C99)","v":-3036.6465912640797},-3036.6465912640797,-3036.6465912640797,-3036.6465912640797,-3036.6465912640797,-3036.6465912640797,-85.537344225810145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-4621.7653287832654},{"$f":"+F97*F98","v":-4621.7653287832645},{"$f":"+G97*G98","v":-4621.7653287832645},-4621.7653287832645,-4621.7653287832636,-4621.7653287832636,-4621.7653287832636,-4621.7653287832627,-130.18753416889467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":37104.31016443501},"     Begin Cumulative DFIT",{"$f":"+C101","v":37104.31016443501},{"$f":"+E102","v":32482.544835651745},{"$f":"+F102","v":27860.779506868479},23239.014178085214,18617.248849301948,13995.483520518685,9373.718191735421,4751.9528629521574,130.18753416889467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":32482.544835651745},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":27860.779506868479},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":23239.014178085214},18617.248849301948,13995.483520518685,9373.718191735421,4751.9528629521574,130.18753416889467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999993},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38575000000000109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999993},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999987},0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38575000000000109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":37104.31016443501},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":32482.544835651745},{"$f":"+E105+F100","v":27860.779506868479},{"$f":"+F105+G100","v":23239.014178085214},18617.248849301948,13995.483520518685,9373.718191735421,4751.9528629521574,130.18753416889467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":24378.710074338444},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":21342.063483074366},{"$f":"IF(F99<>0,+E106+F99,0)","v":18305.416891810288},{"$f":"IF(G99<>0,+F106+G99,0)","v":15268.770300546208},12232.123709282128,9195.4771180180487,6158.830526753969,3122.1839354898893,85.537344225809647,-4.9737991503207013E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":12725.600090096566},{"$f":"+E109","v":11140.481352577381},{"$f":"+F109","v":9555.3626150581949},7970.2438775390101,6385.1251400198253,4800.0064025006413,3214.8876649814574,1629.7689274622735,44.650189943090481,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,{"$f":"+BR109","v":5.9543481256696396E-12},5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":1585.1187375191857},{"$f":"+F99-F100","v":1585.1187375191848},1585.1187375191848,1585.1187375191848,1585.1187375191839,1585.1187375191839,1585.1187375191839,1585.118737519183,44.650189943084527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":12725.600090096566},"     End Excess Deferred",{"$f":"+E107-E108","v":11140.481352577381},{"$f":"+F107-F108","v":9555.3626150581949},7970.2438775390101,6385.1251400198253,4800.0064025006413,3214.8876649814574,1629.7689274622735,44.650189943090481,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,{"$f":"+BR107-BR108","v":5.9543481256696396E-12},5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12,5.9543481256696396E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":12725.600090096559},{"$f":"+E99-E100","v":1585.1187375191857},{"$f":"+F99-F100","v":1585.1187375191848},{"$f":"+G99-G100","v":1585.1187375191848},1585.1187375191848,1585.1187375191839,1585.1187375191839,1585.1187375191839,1585.118737519183,44.650189943084527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":8.0300000000000011},"     Begin Cumulative Difference",{"$f":"+$C132","v":8.0300000000000011},{"$f":"+E134","v":6.0192567590360708},{"$f":"+F134","v":6.6785135180721404},10.017770277108209,13.357027036144277,16.696283795180346,20.035540554216414,23.374797313252483,26.714054072288551,30.05331083132462,33.392567590360692,36.73182434939676,40.071081108432828,43.410337867468897,46.749594626504965,50.088851385541034,53.428108144577102,56.767364903613171,60.106621662649239,63.445878421685308,66.785135180721383,70.124391939757459,73.463648698793534,76.80290545782961,80.142162216865685,83.481418975901761,86.820675734937836,90.159932493973912,93.499189253009988,96.838446012046063,100.17770277108214,103.51695953011821,106.85621628915429,110.19547304819037,113.53472980722644,116.87398656626252,120.21324332529859,123.55250008433467,126.89175684337074,130.23101360240682,133.57027036144288,136.90952712047894,140.248783879515,143.58804063855106,146.92729739758713,150.26655415662319,153.60581091565925,156.94506767469531,160.28432443373137,163.62358119276743,166.96283795180349,170.30209471083955,173.64135146987562,176.98060822891168,180.31986498794774,183.6591217469838,186.99837850601986,190.33763526505592,193.67689202409198,197.01614878312805,200.35540554216411,203.69466230120017,207.03391906023623,210.37317581927229,213.71243257830835,217.05168933734441,{"$f":"+BR134","v":220.39094609638047},223.73020285541654,227.0694596144526,230.40871637348866,233.74797313252472,237.08722989156078,240.42648665059684,243.7657434096329,247.10500016866897,250.44425692770503,253.78351368674109,257.12277044577718,260.46202720481324,263.8012839638493,267.14054072288536,270.47979748192142,273.81905424095748]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":-2.0107432409639303},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0.65925675903606917},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":3.3392567590360693},3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":3.3392567590360693},3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":6.0192567590360708},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":6.6785135180721404},10.017770277108209,13.357027036144277,16.696283795180346,20.035540554216414,23.374797313252483,26.714054072288551,30.05331083132462,33.392567590360692,36.73182434939676,40.071081108432828,43.410337867468897,46.749594626504965,50.088851385541034,53.428108144577102,56.767364903613171,60.106621662649239,63.445878421685308,66.785135180721383,70.124391939757459,73.463648698793534,76.80290545782961,80.142162216865685,83.481418975901761,86.820675734937836,90.159932493973912,93.499189253009988,96.838446012046063,100.17770277108214,103.51695953011821,106.85621628915429,110.19547304819037,113.53472980722644,116.87398656626252,120.21324332529859,123.55250008433467,126.89175684337074,130.23101360240682,133.57027036144288,136.90952712047894,140.248783879515,143.58804063855106,146.92729739758713,150.26655415662319,153.60581091565925,156.94506767469531,160.28432443373137,163.62358119276743,166.96283795180349,170.30209471083955,173.64135146987562,176.98060822891168,180.31986498794774,183.6591217469838,186.99837850601986,190.33763526505592,193.67689202409198,197.01614878312805,200.35540554216411,203.69466230120017,207.03391906023623,210.37317581927229,213.71243257830835,217.05168933734441,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":220.39094609638047},223.73020285541654,227.0694596144526,230.40871637348866,233.74797313252472,237.08722989156078,240.42648665059684,243.7657434096329,247.10500016866897,250.44425692770503,253.78351368674109,257.12277044577718,260.46202720481324,263.8012839638493,267.14054072288536,270.47979748192142,273.81905424095748,277.15831099999355]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":-2.0107432409639303},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0.65925675903606917},3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":3.3392567590360693},3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693,3.3392567590360693]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.38574999999999998},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.25345000000000001},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":-0.50962287442230814},{"$f":"IF(F132=0,0,F135*$C137)","v":0.16708862557769175},{"$f":"IF(G132=0,0,G135*$C137)","v":0.84633462557769179},0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0.84633462557769179},0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":-0.77564420520183608},{"$f":"+F135*F136","v":0.16708862557769175},{"$f":"+G135*G136","v":0.84633462557769179},0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,{"$f":"+BS135*BS136","v":0.84633462557769179},0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179,0.84633462557769179]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":3.0975725000000005},"     Begin Cumulative DFIT",{"$f":"+C139","v":3.0975725000000005},{"$f":"+E140","v":2.3219282947981643},{"$f":"+F140","v":2.4890169203758559},3.3353515459535474,4.181686171531239,5.0280207971089306,5.8743554226866221,6.7206900482643137,7.5670246738420053,8.4133592994196977,9.2596939249973893,10.106028550575081,10.952363176152772,11.798697801730464,12.645032427308156,13.491367052885847,14.337701678463539,15.18403630404123,16.030370929618922,16.876705555196615,17.723040180774309,18.569374806352002,19.415709431929695,20.262044057507389,21.108378683085082,21.954713308662775,22.801047934240469,23.647382559818162,24.493717185395855,25.340051810973549,26.186386436551242,27.032721062128935,27.879055687706629,28.725390313284322,29.571724938862015,30.418059564439709,31.264394190017402,32.110728815595095,32.957063441172785,33.803398066750475,34.649732692328165,35.496067317905855,36.342401943483544,37.188736569061234,38.035071194638924,38.881405820216614,39.727740445794304,40.574075071371993,41.420409696949683,42.266744322527373,43.113078948105063,43.959413573682752,44.805748199260442,45.652082824838132,46.498417450415822,47.344752075993512,48.191086701571201,49.037421327148891,49.883755952726581,50.730090578304271,51.576425203881961,52.42275982945965,53.26909445503734,54.11542908061503,54.96176370619272,55.80809833177041,{"$f":"+BR140","v":56.654432957348099},57.500767582925789,58.347102208503479,59.193436834081169,60.039771459658859,60.886106085236548,61.732440710814238,62.578775336391928,63.425109961969618,64.271444587547307,65.117779213125004,65.964113838702701,66.810448464280398,67.656783089858095,68.503117715435792,69.349452341013489,70.195786966591186]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":2.3219282947981643},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":2.4890169203758559},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":3.3353515459535474},4.181686171531239,5.0280207971089306,5.8743554226866221,6.7206900482643137,7.5670246738420053,8.4133592994196977,9.2596939249973893,10.106028550575081,10.952363176152772,11.798697801730464,12.645032427308156,13.491367052885847,14.337701678463539,15.18403630404123,16.030370929618922,16.876705555196615,17.723040180774309,18.569374806352002,19.415709431929695,20.262044057507389,21.108378683085082,21.954713308662775,22.801047934240469,23.647382559818162,24.493717185395855,25.340051810973549,26.186386436551242,27.032721062128935,27.879055687706629,28.725390313284322,29.571724938862015,30.418059564439709,31.264394190017402,32.110728815595095,32.957063441172785,33.803398066750475,34.649732692328165,35.496067317905855,36.342401943483544,37.188736569061234,38.035071194638924,38.881405820216614,39.727740445794304,40.574075071371993,41.420409696949683,42.266744322527373,43.113078948105063,43.959413573682752,44.805748199260442,45.652082824838132,46.498417450415822,47.344752075993512,48.191086701571201,49.037421327148891,49.883755952726581,50.730090578304271,51.576425203881961,52.42275982945965,53.26909445503734,54.11542908061503,54.96176370619272,55.80809833177041,56.654432957348099,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":57.500767582925789},58.347102208503479,59.193436834081169,60.039771459658859,60.886106085236548,61.732440710814238,62.578775336391928,63.425109961969618,64.271444587547307,65.117779213125004,65.964113838702701,66.810448464280398,67.656783089858095,68.503117715435792,69.349452341013489,70.195786966591186,71.042121592168883]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.38574999999999998},{"$f":"IF(G132=0,0,+G139/G132)","v":0.3726902571418842},0.33294350476125617,0.31307012857094213,0.30114610285675369,0.29319675238062809,0.2875186448976812,0.28326006428547107,0.27994783492041875,0.27729805142837688,0.27513004675306985,0.27332337619031405,0.27179465494490529,0.27048432244884063,0.26934870095225122,0.26835503214273554,0.26747826554610404,0.26669891746020935,0.26600160601493522,0.26537402571418844,0.26480621496589379,0.26429002337653495,0.26381871801233781,0.26338668809515703,0.26298922057135077,0.26262232747245268,0.26228261164013961,0.26196716122442032,0.26167346600978514,0.26139935047612561,0.26114291981560545,0.26090251607136777,0.26067668225102331,0.26046413277305203,0.26026372897953626,0.26007445873010471,0.25989541930496673,0.25972580300746756,0.25956488498163505,0.25941201285709414,0.25926659790936019,0.25912810748294685,0.25899605847171553,0.25887001168826745,0.25874956698408369,0.25863435900616882,0.25852405349539931,0.25841834404757846,0.25831694927109727,0.25821961028567536,0.258126088515368,0.25803616373622629,0.25794963234497675,0.25786630582006975,0.25778600935061396,0.25770858061221014,0.25763386867164506,0.25756173300489255,0.2574920426149791,0.25742467523806278,0.25735951662760276,0.2572964599078027,0.25723540498863123,0.25717625803568389,0.25711893098898103,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0.2570633411255116},0.25700941066095173,0.25695706638652599,0.25690623933744589,0.25685686448976813,0.25680888048286998,0.25676222936505233,0.25671685636005159,0.25667270965248334,0.25662974019045026,0.25658790150373384,0.25654714953615287,0.25650744249081758,0.25646874068713638,0.25643100642854721,0.25639420388004663,0.25635829895468026]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38574999999999998},{"$f":"IF(F134=0,0,+F140/F134)","v":0.3726902571418842},{"$f":"IF(G134=0,0,+G140/G134)","v":0.33294350476125617},0.31307012857094213,0.30114610285675369,0.29319675238062809,0.2875186448976812,0.28326006428547107,0.27994783492041875,0.27729805142837688,0.27513004675306985,0.27332337619031405,0.27179465494490529,0.27048432244884063,0.26934870095225122,0.26835503214273554,0.26747826554610404,0.26669891746020935,0.26600160601493522,0.26537402571418844,0.26480621496589379,0.26429002337653495,0.26381871801233781,0.26338668809515703,0.26298922057135077,0.26262232747245268,0.26228261164013961,0.26196716122442032,0.26167346600978514,0.26139935047612561,0.26114291981560545,0.26090251607136777,0.26067668225102331,0.26046413277305203,0.26026372897953626,0.26007445873010471,0.25989541930496673,0.25972580300746756,0.25956488498163505,0.25941201285709414,0.25926659790936019,0.25912810748294685,0.25899605847171553,0.25887001168826745,0.25874956698408369,0.25863435900616882,0.25852405349539931,0.25841834404757846,0.25831694927109727,0.25821961028567536,0.258126088515368,0.25803616373622629,0.25794963234497675,0.25786630582006975,0.25778600935061396,0.25770858061221014,0.25763386867164506,0.25756173300489255,0.2574920426149791,0.25742467523806278,0.25735951662760276,0.2572964599078027,0.25723540498863123,0.25717625803568389,0.25711893098898103,0.2570633411255116,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0.25700941066095173},0.25695706638652599,0.25690623933744589,0.25685686448976813,0.25680888048286998,0.25676222936505233,0.25671685636005159,0.25667270965248334,0.25662974019045026,0.25658790150373384,0.25654714953615287,0.25650744249081758,0.25646874068713638,0.25643100642854721,0.25639420388004663,0.25635829895468026,0.25632325920823834]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":3.0975725000000005},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":2.3219282947981643},{"$f":"+E143+F138","v":2.4890169203758559},{"$f":"+F143+G138","v":3.3353515459535474},4.181686171531239,5.0280207971089306,5.8743554226866221,6.7206900482643137,7.5670246738420053,8.4133592994196977,9.2596939249973893,10.106028550575081,10.952363176152772,11.798697801730464,12.645032427308156,13.491367052885847,14.337701678463539,15.18403630404123,16.030370929618922,16.876705555196615,17.723040180774309,18.569374806352002,19.415709431929695,20.262044057507389,21.108378683085082,21.954713308662775,22.801047934240469,23.647382559818162,24.493717185395855,25.340051810973549,26.186386436551242,27.032721062128935,27.879055687706629,28.725390313284322,29.571724938862015,30.418059564439709,31.264394190017402,32.110728815595095,32.957063441172785,33.803398066750475,34.649732692328165,35.496067317905855,36.342401943483544,37.188736569061234,38.035071194638924,38.881405820216614,39.727740445794304,40.574075071371993,41.420409696949683,42.266744322527373,43.113078948105063,43.959413573682752,44.805748199260442,45.652082824838132,46.498417450415822,47.344752075993512,48.191086701571201,49.037421327148891,49.883755952726581,50.730090578304271,51.576425203881961,52.42275982945965,53.26909445503734,54.11542908061503,54.96176370619272,55.80809833177041,56.654432957348099,{"$f":"+BR143+BS138","v":57.500767582925789},58.347102208503479,59.193436834081169,60.039771459658859,60.886106085236548,61.732440710814238,62.578775336391928,63.425109961969618,64.271444587547307,65.117779213125004,65.964113838702701,66.810448464280398,67.656783089858095,68.503117715435792,69.349452341013489,70.195786966591186,71.042121592168883]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":2.0352035000000002},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":1.525580625577692},{"$f":"IF(F137<>0,+E144+F137,0)","v":1.6926692511553838},{"$f":"IF(G137<>0,+F144+G137,0)","v":2.5390038767330756},3.3853385023107672,4.2316731278884587,5.0780077534661503,5.9243423790438419,6.7706770046215334,7.617011630199225,8.4633462557769175,9.309680881354609,10.156015506932301,11.002350132509992,11.848684758087684,12.695019383665375,13.541354009243067,14.387688634820758,15.23402326039845,16.080357885976142,16.926692511553835,17.773027137131528,18.619361762709222,19.465696388286915,20.312031013864608,21.158365639442302,22.004700265019995,22.851034890597688,23.697369516175382,24.543704141753075,25.390038767330768,26.236373392908462,27.082708018486155,27.929042644063848,28.775377269641542,29.621711895219235,30.468046520796928,31.314381146374622,32.160715771952312,33.007050397530001,33.853385023107691,34.699719648685381,35.546054274263071,36.392388899840761,37.23872352541845,38.08505815099614,38.93139277657383,39.77772740215152,40.624062027729209,41.470396653306899,42.316731278884589,43.163065904462279,44.009400530039969,44.855735155617658,45.702069781195348,46.548404406773038,47.394739032350728,48.241073657928418,49.087408283506107,49.933742909083797,50.780077534661487,51.626412160239177,52.472746785816867,53.319081411394556,54.165416036972246,55.011750662549936,55.858085288127626,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":56.704419913705316},57.550754539283005,58.397089164860695,59.243423790438385,60.089758416016075,60.936093041593764,61.782427667171454,62.628762292749144,63.475096918326834,64.321431543904524,65.167766169482221,66.014100795059917,66.860435420637614,67.706770046215311,68.553104671793008,69.399439297370705,70.245773922948402]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":1.0623690000000003},{"$f":"+E147","v":0.7963476692204724},{"$f":"+F147","v":0.7963476692204724},0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,{"$f":"+BR147","v":0.7963476692204724},0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0.26602133077952794},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":1.0623690000000003},"     End Excess Deferred",{"$f":"+E145-E146","v":0.7963476692204724},{"$f":"+F145-F146","v":0.7963476692204724},0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,{"$f":"+BR145-BR146","v":0.7963476692204724},0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724,0.7963476692204724]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0.26602133077952794},{"$f":"+E137-E138","v":0.26602133077952794},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":197.69451669347967},"     Begin Cumulative Difference",{"$f":"+$C151","v":197.69451669347967},{"$f":"+E153","v":217.48021483550249},{"$f":"+F153","v":237.26591297752532},230.76161111954815,197.95730926157097,165.15300740359379,132.34870554561661,99.544403687639431,66.740101829662251,33.935799971685078,1.1314981137079059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":19.785698142022831},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":19.785698142022831},-6.5043018579771719,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":217.48021483550249},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":237.26591297752532},230.76161111954815,197.95730926157097,165.15300740359379,132.34870554561661,99.544403687639431,66.740101829662251,33.935799971685078,1.1314981137079059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":19.785698142022831},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":19.785698142022831},-6.5043018579771719,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-32.804301857977173,-1.1314981137079059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.36368490155126015},0.36368490155126015,0.36368490155126021,0.36368490155126021,0.36368490155126026,0.36368490155126038,0.36368490155126038,0.36368490155126038,0.36368490155125971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":5.0146851940956862},{"$f":"IF(F151=0,0,F154*$C156)","v":5.0146851940956862},{"$f":"IF(G151=0,0,G154*$C156)","v":-1.6485153059043143},-8.3142503059043147,-8.3142503059043147,-8.3142503059043147,-8.3142503059043147,-8.3142503059043147,-8.3142503059043147,-8.3142503059043147,-0.28677819691926876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":5.0146851940956862},{"$f":"+F154*F155","v":5.0146851940956862},{"$f":"+G154*G155","v":-2.3655163808781063},-11.930429291676248,-11.93042929167625,-11.93042929167625,-11.930429291676251,-11.930429291676257,-11.930429291676257,-11.930429291676257,-0.41150878008929581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":76.260659814509779},"     Begin Cumulative DFIT",{"$f":"+C158","v":76.260659814509779},{"$f":"+E159","v":81.27534500860547},{"$f":"+F159","v":86.290030202701161},83.924513821823055,71.994084530146807,60.06365523847056,48.133225946794312,36.202796655118064,24.272367363441809,12.341938071765552,0.41150878008929581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":81.27534500860547},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":86.290030202701161},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":83.924513821823055},71.994084530146807,60.06365523847056,48.133225946794312,36.202796655118064,24.272367363441809,12.341938071765552,0.41150878008929581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.37371374251253359},{"$f":"IF(G151=0,0,+G158/G151)","v":0.36368490155126015},0.36368490155126015,0.36368490155126021,0.36368490155126021,0.36368490155126026,0.36368490155126038,0.36368490155126038,0.36368490155126038,0.36368490155125971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.37371374251253359},{"$f":"IF(F153=0,0,+F159/F153)","v":0.36368490155126015},{"$f":"IF(G153=0,0,+G159/G153)","v":0.36368490155126015},0.36368490155126021,0.36368490155126021,0.36368490155126026,0.36368490155126038,0.36368490155126038,0.36368490155126038,0.36368490155125971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":76.260659814509779},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":81.27534500860547},{"$f":"+E162+F157","v":86.290030202701161},{"$f":"+F162+G157","v":83.924513821823055},71.994084530146807,60.06365523847056,48.133225946794312,36.202796655118064,24.272367363441809,12.341938071765552,0.41150878008929581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":50.105675255962424},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":55.120360450058108},{"$f":"IF(F156<>0,+E163+F156,0)","v":60.135045644153791},{"$f":"IF(G156<>0,+F163+G156,0)","v":58.48653033824948},50.172280032345164,41.858029726440847,33.543779420536531,25.229529114632214,16.915278808727898,8.6010285028235831,0.28677819691926842,-3.3306690738754696E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":26.154984558547355},{"$f":"+E166","v":26.154984558547355},{"$f":"+F166","v":26.154984558547355},25.437983483573564,21.821804497801629,18.205625512029695,14.58944652625776,10.973267540485823,7.3570885547138811,3.7409095689419392,0.12473058316999719,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,{"$f":"+BR166","v":-2.9864999362416711E-14},-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0.71700107497379206,3.6161789857719331,3.6161789857719349,3.6161789857719349,3.6161789857719366,3.616178985771942,3.616178985771942,3.616178985771942,0.12473058317002705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":26.154984558547355},"     End Excess Deferred",{"$f":"+E164-E165","v":26.154984558547355},{"$f":"+F164-F165","v":26.154984558547355},25.437983483573564,21.821804497801629,18.205625512029695,14.58944652625776,10.973267540485823,7.3570885547138811,3.7409095689419392,0.12473058316999719,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,{"$f":"+BR164-BR165","v":-2.9864999362416711E-14},-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14,-2.9864999362416711E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":26.154984558547383},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0.71700107497379206},3.6161789857719331,3.6161789857719349,3.6161789857719349,3.6161789857719366,3.616178985771942,3.616178985771942,3.616178985771942,0.12473058317002705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":42806.22824527153},"     Begin Cumulative Difference",{"$f":"+$C170","v":42806.22824527153},{"$f":"+E172","v":47936.908390891556},{"$f":"+F172","v":53066.948536511583},58197.588682131609,56506.908827751635,47994.86897337166,39482.829118991685,30970.789264611711,22458.749410231736,13946.709555851761,5434.6697014717865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":5130.6801456200246},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":5130.0401456200252},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":5130.6401456200256},-1690.679854379975,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":47936.908390891556},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":53066.948536511583},58197.588682131609,56506.908827751635,47994.86897337166,39482.829118991685,30970.789264611711,22458.749410231736,13946.709555851761,5434.6697014717865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":5130.6801456200246},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":5130.0401456200252},5130.6401456200256,-1690.679854379975,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-8512.0398543799747,-5434.6697014717865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.35076097327385003,0.35076097327385003,0.35076097327384997,0.35076097327384997,0.35076097327384992,0.35076097327384992,0.35076097327384997,0.35076097327384997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":1300.3708829073953},{"$f":"IF(F170=0,0,F173*$C175)","v":1300.2086749073953},{"$f":"IF(G170=0,0,G173*$C175)","v":1300.3607449073954},-428.50280909260471,-2157.3765010926045,-2157.3765010926045,-2157.3765010926045,-2157.3765010926045,-2157.3765010926045,-2157.3765010926045,-1377.4170358380243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":1300.3708829073953},{"$f":"+F173*F174","v":1300.2086749073953},{"$f":"+G173*G174","v":1300.3607449073954},-593.02451121681111,-2985.6913838681207,-2985.6913838681203,-2985.6913838681203,-2985.6913838681198,-2985.6913838681198,-2985.6913838681203,-1906.2700339101475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":16512.502545613494},"     Begin Cumulative DFIT",{"$f":"+C177","v":16512.502545613494},{"$f":"+E178","v":17812.873428520888},{"$f":"+F178","v":19113.082103428285},20413.442848335682,19820.41833711887,16834.726953250749,13849.035569382628,10863.344185514507,7877.6528016463872,4891.9614177782678,1906.2700339101475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":17812.873428520888},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":19113.082103428285},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":20413.442848335682},19820.41833711887,16834.726953250749,13849.035569382628,10863.344185514507,7877.6528016463872,4891.9614177782678,1906.2700339101475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38575000000000004},{"$f":"IF(F170=0,0,+F177/F170)","v":0.3715899507592253},{"$f":"IF(G170=0,0,+G177/G170)","v":0.36016923208384471},0.35076097327385003,0.35076097327385003,0.35076097327384997,0.35076097327384997,0.35076097327384992,0.35076097327384992,0.35076097327384997,0.35076097327384997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.3715899507592253},{"$f":"IF(F172=0,0,+F178/F172)","v":0.36016923208384471},{"$f":"IF(G172=0,0,+G178/G172)","v":0.35076097327385003},0.35076097327385003,0.35076097327384997,0.35076097327384997,0.35076097327384992,0.35076097327384992,0.35076097327384997,0.35076097327384997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":16512.502545613494},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":17812.873428520888},{"$f":"+E181+F176","v":19113.082103428285},{"$f":"+F181+G176","v":20413.442848335682},19820.41833711887,16834.726953250749,13849.035569382628,10863.344185514507,7877.6528016463872,4891.9614177782678,1906.2700339101475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":10849.238548764069},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":12149.609431671464},{"$f":"IF(F175<>0,+E182+F175,0)","v":13449.818106578859},{"$f":"IF(G175<>0,+F182+G175,0)","v":14750.178851486255},14321.67604239365,12164.299541301047,10006.923040208443,7849.5465391158386,5692.1700380232342,3534.7935369306297,1377.4170358380252,9.0949470177292824E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":5663.2639968494241},{"$f":"+E185","v":5663.2639968494241},{"$f":"+F185","v":5663.2639968494241},5663.2639968494241,5498.742294725218,4670.4274119497022,3842.1125291741864,3013.7976463986706,2185.4827636231553,1357.1678808476399,528.85299807212414,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"+BR185","v":9.0949470177292824E-13},9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,164.5217021242064,828.31488277551625,828.3148827755158,828.3148827755158,828.31488277551534,828.31488277551534,828.3148827755158,528.85299807212323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":5663.2639968494241},"     End Excess Deferred",{"$f":"+E183-E184","v":5663.2639968494241},{"$f":"+F183-F184","v":5663.2639968494241},5663.2639968494241,5498.742294725218,4670.4274119497022,3842.1125291741864,3013.7976463986706,2185.4827636231553,1357.1678808476399,528.85299807212414,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"+BR183-BR184","v":9.0949470177292824E-13},9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":5663.2639968494241},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},164.5217021242064,828.31488277551625,828.3148827755158,828.3148827755158,828.31488277551534,828.31488277551534,828.3148827755158,528.85299807212323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":9.7310973273850021E-2},{"$f":"+H187*H173","v":-164.5217021242064},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":199.40385812450199},"     Begin Cumulative Difference",{"$f":"+$C189","v":199.40385812450199},{"$f":"+E191","v":203.33160551259508},{"$f":"+F191","v":207.23935290068817},211.16710028878126,215.08484767687435,199.52259506496745,167.56034245306054,135.59808984115364,103.63583722924673,71.673584617339827,39.711332005432915,7.7490793935260029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":3.9277473880930884},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":3.9077473880930853},3.9277473880930884,3.9177473880930904,-15.562252611906914,-31.962252611906912,-31.962252611906912,-31.962252611906912,-31.962252611906912,-31.962252611906912,-31.962252611906912,-31.962252611906912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":203.33160551259508},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":207.23935290068817},211.16710028878126,215.08484767687435,199.52259506496745,167.56034245306054,135.59808984115364,103.63583722924673,71.673584617339827,39.711332005432915,7.7490793935260029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":3.9277473880930884},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":3.9077473880930853},3.9277473880930884,3.9177473880930904,-15.562252611906914,-31.962252611906912,-31.962252611906912,-31.962252611906912,-31.962252611906912,-31.962252611906912,-31.962252611906912,-7.7490793935260029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.37610452780525205,0.37610452780525205,0.376104527805252,0.37610452780525194,0.37610452780525194,0.37610452780525189,0.37610452780525189,0.37610452780525194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0.99548757551219325},{"$f":"IF(F189=0,0,F192*$C194)","v":0.99041857551219248},{"$f":"IF(G189=0,0,G192*$C194)","v":0.99548757551219325},0.99295307551219381,-3.9442529244878073,-8.1008329244878077,-8.1008329244878077,-8.1008329244878077,-8.1008329244878077,-8.1008329244878077,-8.1008329244878077,-1.9640041722891655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0.99548757551219325},{"$f":"+F192*F193","v":0.99041857551219248},{"$f":"+G192*G193","v":0.99548757551219325},0.99295307551219381,-5.8530336701873003,-12.021147926193434,-12.021147926193432,-12.02114792619343,-12.02114792619343,-12.021147926193429,-12.021147926193429,-2.9144638462275054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":76.920038271526636},"     Begin Cumulative DFIT",{"$f":"+C196","v":76.920038271526636},{"$f":"+E197","v":77.915525847038822},{"$f":"+F197","v":78.905944422551016},79.901431998063202,80.894385073575393,75.041351403388092,63.020203477194656,50.99905555100122,38.977907624807791,26.956759698614363,14.935611772420934,2.9144638462275054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":77.915525847038822},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":78.905944422551016},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":79.901431998063202},80.894385073575393,75.041351403388092,63.020203477194656,50.99905555100122,38.977907624807791,26.956759698614363,14.935611772420934,2.9144638462275054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38319436690924302},{"$f":"IF(G189=0,0,+G196/G189)","v":0.38074788073848015},0.37838011645182473,0.37610452780525205,0.37610452780525205,0.376104527805252,0.37610452780525194,0.37610452780525194,0.37610452780525189,0.37610452780525189,0.37610452780525194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38319436690924302},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38074788073848015},{"$f":"IF(G191=0,0,+G197/G191)","v":0.37838011645182473},0.37610452780525205,0.37610452780525205,0.376104527805252,0.37610452780525194,0.37610452780525194,0.37610452780525189,0.37610452780525189,0.37610452780525194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":76.920038271526636},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":77.915525847038822},{"$f":"+E200+F195","v":78.905944422551016},{"$f":"+F200+G195","v":79.901431998063202},80.894385073575393,75.041351403388092,63.020203477194656,50.99905555100122,38.977907624807791,26.956759698614363,14.935611772420934,2.9144638462275054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":50.538907841655032},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":51.534395417167225},{"$f":"IF(F194<>0,+E201+F194,0)","v":52.52481399267942},{"$f":"IF(G194<>0,+F201+G194,0)","v":53.520301568191613},54.513254643703803,50.569001719215997,42.468168794728186,34.367335870240382,26.266502945752574,18.165670021264766,10.064837096776959,1.964004172289151,-1.4432899320127035E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":26.381130429871604},{"$f":"+E204","v":26.381130429871604},{"$f":"+F204","v":26.381130429871604},26.381130429871604,26.381130429871604,24.472349684172112,20.552034682466484,16.63171968076086,12.711404679055237,8.7910896773496141,4.8707746756439931,0.95045967393837216,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,{"$f":"+BR204","v":3.219646771412954E-14},3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,1.908780745699493,3.9203150017056263,3.9203150017056245,3.9203150017056227,3.9203150017056227,3.920315001705621,3.920315001705621,0.95045967393833997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":26.381130429871604},"     End Excess Deferred",{"$f":"+E202-E203","v":26.381130429871604},{"$f":"+F202-F203","v":26.381130429871604},26.381130429871604,26.381130429871604,24.472349684172112,20.552034682466484,16.63171968076086,12.711404679055237,8.7910896773496141,4.8707746756439931,0.95045967393837216,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,{"$f":"+BR202-BR203","v":3.219646771412954E-14},3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14,3.219646771412954E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":26.381130429871572},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,1.908780745699493,3.9203150017056263,3.9203150017056245,3.9203150017056227,3.9203150017056227,3.920315001705621,3.920315001705621,0.95045967393833997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":626.13728107626434},"     Begin Cumulative Difference",{"$f":"+$C208","v":626.13728107626434},{"$f":"+E210","v":633.22927309979684},{"$f":"+F210","v":640.33126512332933},647.42325714686183,654.52524917039432,661.67724119392676,608.65923321745925,504.5512252409917,400.44321726452415,296.3352092880566,192.22720131158906,88.119193335121523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":7.0919920235324696},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":7.1019920235324605},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":7.0919920235324696},7.1019920235324605,7.1519920235324719,-53.01800797646753,-104.10800797646753,-104.10800797646753,-104.10800797646753,-104.10800797646753,-104.10800797646753,-104.10800797646753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":633.22927309979684},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":640.33126512332933},647.42325714686183,654.52524917039432,661.67724119392676,608.65923321745925,504.5512252409917,400.44321726452415,296.3352092880566,192.22720131158906,88.119193335121523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":7.0919920235324696},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":7.1019920235324605},7.0919920235324696,7.1019920235324605,7.1519920235324719,-53.01800797646753,-104.10800797646753,-104.10800797646753,-104.10800797646753,-104.10800797646753,-104.10800797646753,-88.119193335121523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37864391196970504,0.37864391196970504,0.37864391196970504,0.37864391196970509,0.37864391196970509,0.37864391196970509,0.37864391196970504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":1.7974653783643044},{"$f":"IF(F208=0,0,F211*$C213)","v":1.7999998783643021},{"$f":"IF(G208=0,0,G211*$C213)","v":1.7974653783643044},1.7999998783643021,1.8126723783643051,-13.437414121635696,-26.386174621635696,-26.386174621635696,-26.386174621635696,-26.386174621635696,-26.386174621635696,-22.333809550786551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":1.7974653783643044},{"$f":"+F211*F212","v":1.7999998783643021},{"$f":"+G211*G212","v":1.7974653783643044},1.7999998783643021,1.8126723783643051,-20.07494594505069,-39.419863407582923,-39.419863407582923,-39.41986340758293,-39.41986340758293,-39.41986340758293,-33.36579608402517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":241.53245617516896},"     Begin Cumulative DFIT",{"$f":"+C215","v":241.53245617516896},{"$f":"+E216","v":243.32992155353327},{"$f":"+F216","v":245.12992143189757},246.92738681026188,248.72738668862618,250.54005906699049,230.46511312193979,191.04524971435688,151.62538630677398,112.20552289919104,72.785659491608101,33.36579608402517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":243.32992155353327},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":245.12992143189757},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":246.92738681026188},248.72738668862618,250.54005906699049,230.46511312193979,191.04524971435688,151.62538630677398,112.20552289919104,72.785659491608101,33.36579608402517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38426827673708081},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38281735530231364},0.3814002417807007,0.38001190481786029,0.37864391196970504,0.37864391196970504,0.37864391196970504,0.37864391196970509,0.37864391196970509,0.37864391196970509,0.37864391196970504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38426827673708081},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38281735530231364},{"$f":"IF(G210=0,0,+G216/G210)","v":0.3814002417807007},0.38001190481786029,0.37864391196970504,0.37864391196970504,0.37864391196970504,0.37864391196970509,0.37864391196970509,0.37864391196970509,0.37864391196970504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":241.53245617516896},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":243.32992155353327},{"$f":"+E219+F214","v":245.12992143189757},{"$f":"+F219+G214","v":246.92738681026188},248.72738668862618,250.54005906699049,230.46511312193979,191.04524971435688,151.62538630677398,112.20552289919104,72.785659491608101,33.36579608402517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":158.69449388877919},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":160.4919592671435},{"$f":"IF(F213<>0,+E220+F213,0)","v":162.2919591455078},{"$f":"IF(G213<>0,+F220+G213,0)","v":164.08942452387211},165.88942440223641,167.70209678060073,154.26468265896503,127.87850803732934,101.49233341569365,75.106158794057961,48.719984172422265,22.333809550786569,1.7763568394002505E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":82.837962286389768},{"$f":"+E223","v":82.837962286389768},{"$f":"+F223","v":82.837962286389768},82.837962286389768,82.837962286389768,82.837962286389768,76.200430462974779,63.166741677027552,50.133052891080325,37.099364105133091,24.065675319185857,11.031986533238623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,6.637531823414994,13.033688785947227,13.033688785947227,13.033688785947234,13.033688785947234,13.033688785947234,11.031986533238619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":82.837962286389768},"     End Excess Deferred",{"$f":"+E221-E222","v":82.837962286389768},{"$f":"+F221-F222","v":82.837962286389768},82.837962286389768,82.837962286389768,82.837962286389768,76.200430462974779,63.166741677027552,50.133052891080325,37.099364105133091,24.065675319185857,11.031986533238623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":82.837962286389782},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,6.637531823414994,13.033688785947227,13.033688785947227,13.033688785947234,13.033688785947234,13.033688785947234,11.031986533238619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":1026.4398646416316},"     Begin Cumulative Difference",{"$f":"+$C227","v":1026.4398646416316},{"$f":"+E229","v":998.31724882413278},{"$f":"+F229","v":970.20463300663403},942.08201718913529,913.97940137163653,885.83678555413769,857.71416973663895,772.77155391914016,630.98893810164134,489.20632228414252,347.42370646664369,205.6410906491449,63.858474831646106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":-28.122615817498797},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":-28.112615817498792},-28.122615817498797,-28.102615817498787,-28.142615817498793,-28.122615817498797,-84.94261581749879,-141.78261581749879,-141.78261581749879,-141.78261581749879,-141.78261581749879,-141.78261581749879,-141.78261581749879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":998.31724882413278},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":970.20463300663403},942.08201718913529,913.97940137163653,885.83678555413769,857.71416973663895,772.77155391914016,630.98893810164134,489.20632228414252,347.42370646664369,205.6410906491449,63.858474831646106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":-28.122615817498797},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":-28.112615817498792},-28.122615817498797,-28.102615817498787,-28.142615817498793,-28.122615817498797,-84.94261581749879,-141.78261581749879,-141.78261581749879,-141.78261581749879,-141.78261581749879,-141.78261581749879,-63.858474831646106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.38574999999999998},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.38574999999999998},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-7.12767697894507},{"$f":"IF(F227=0,0,F230*$C232)","v":-7.1251424789450688},{"$f":"IF(G227=0,0,G230*$C232)","v":-7.12767697894507},-7.1226079789450676,-7.1327459789450698,-7.12767697894507,-21.528705978945069,-35.93480397894507,-35.93480397894507,-35.93480397894507,-35.93480397894507,-35.93480397894507,-16.184930446080706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-10.848299051600161},{"$f":"+F230*F231","v":-10.844441551600159},{"$f":"+G230*G231","v":-10.848299051600161},-10.840584051600155,-10.856014051600157,-10.848299051600161,-32.766614051600151,-54.692644051600155,-54.692644051600155,-54.692644051600155,-54.692644051600162,-54.692644051600176,-24.633406666307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":395.94917778550939},"     Begin Cumulative DFIT",{"$f":"+C234","v":395.94917778550939},{"$f":"+E235","v":385.10087873390921},{"$f":"+F235","v":374.25643718230907},363.40813813070889,352.56755407910873,341.71154002750859,330.86324097590841,298.09662692430828,243.40398287270813,188.71133882110797,134.01869476950782,79.326050717907663,24.633406666307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":385.10087873390921},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":374.25643718230907},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":363.40813813070889},352.56755407910873,341.71154002750859,330.86324097590841,298.09662692430828,243.40398287270813,188.71133882110797,134.01869476950782,79.326050717907663,24.633406666307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38574999999999998},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999998},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38574999999999998},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":395.94917778550939},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":385.10087873390921},{"$f":"+E238+F233","v":374.25643718230907},{"$f":"+F238+G233","v":363.40813813070889},352.56755407910873,341.71154002750859,330.86324097590841,298.09662692430828,243.40398287270813,188.71133882110797,134.01869476950782,79.326050717907663,24.633406666307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":260.15118369342156},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":253.0235067144765},{"$f":"IF(F232<>0,+E239+F232,0)","v":245.89836423553143},{"$f":"IF(G232<>0,+F239+G232,0)","v":238.77068725658637},231.6480792776413,224.51533329869622,217.38765631975116,195.85895034080608,159.92414636186101,123.98934238291594,88.054538403970867,52.119734425025797,16.184930446080728,2.1316282072803006E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":135.79799409208783},{"$f":"+E242","v":132.07737201943274},{"$f":"+F242","v":128.35807294677767},124.63745087412258,120.91947480146749,117.1962067288124,113.47558465615731,102.23767658350224,83.47983651084715,64.721996438192065,45.964156365536979,27.206316292881887,8.4484762202267802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":3.7206220726550914},{"$f":"+F232-F233","v":3.7192990726550903},3.7206220726550914,3.7179760726550874,3.7232680726550873,3.7206220726550914,11.237908072655081,18.757840072655085,18.757840072655085,18.757840072655085,18.757840072655092,18.757840072655107,8.4484762202267802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":135.79799409208783},"     End Excess Deferred",{"$f":"+E240-E241","v":132.07737201943274},{"$f":"+F240-F241","v":128.35807294677767},124.63745087412258,120.91947480146749,117.1962067288124,113.47558465615731,102.23767658350224,83.47983651084715,64.721996438192065,45.964156365536979,27.206316292881887,8.4484762202267802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":135.79799409208786},{"$f":"+E232-E233","v":3.7206220726550914},{"$f":"+F232-F233","v":3.7192990726550903},{"$f":"+G232-G233","v":3.7206220726550914},3.7179760726550874,3.7232680726550873,3.7206220726550914,11.237908072655081,18.757840072655085,18.757840072655085,18.757840072655085,18.757840072655092,18.757840072655107,8.4484762202267802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":865.62653884109477},"     Begin Cumulative Difference",{"$f":"+$C246","v":865.62653884109477},{"$f":"+E248","v":990.90396567926996},{"$f":"+F248","v":1116.2013925174451},1122.9988193556203,1011.3062461937955,899.61367303197062,787.92109987014578,676.22852670832094,564.5359535464961,452.84338038467126,341.15080722284642,229.45823406102161,117.7656608991968,6.073087737371992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":125.27742683817519},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":125.2974268381752},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":6.7974268381751841},-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":990.90396567926996},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":1116.2013925174451},1122.9988193556203,1011.3062461937955,899.61367303197062,787.92109987014578,676.22852670832094,564.5359535464961,452.84338038467126,341.15080722284642,229.45823406102161,117.7656608991968,6.073087737371992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":125.27742683817519},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":125.2974268381752},6.7974268381751841,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-111.69257316182481,-6.073087737371992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.25345000000000001},0.35542908414043578,0.35542908414043572,0.35542908414043572,0.35542908414043572,0.35542908414043572,0.35542908414043578,0.35542908414043578,0.35542908414043589,0.35542908414043584,0.35542908414043584,0.35542908414043672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":31.751563832135503},{"$f":"IF(F246=0,0,F249*$C251)","v":31.756632832135505},{"$f":"IF(G246=0,0,G249*$C251)","v":1.7228078321355005},-28.308482667864499,-28.308482667864499,-28.308482667864499,-28.308482667864499,-28.308482667864499,-28.308482667864499,-28.308482667864499,-28.308482667864499,-28.308482667864499,-28.308482667864499,-1.5392240870369314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":31.751563832135503},{"$f":"+F249*F250","v":31.756632832135505},{"$f":"+G249*G250","v":1.7228078321355005},-39.698788984196007,-39.698788984196007,-39.698788984196007,-39.698788984196007,-39.698788984196007,-39.698788984196007,-39.698788984196007,-39.698788984196021,-39.698788984196014,-39.698788984196014,-2.1585520123986441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":333.91543735795227},"     Begin Cumulative DFIT",{"$f":"+C253","v":333.91543735795227},{"$f":"+E254","v":365.66700119008777},{"$f":"+F254","v":397.42363402222327},399.14644185435878,359.44765287016276,319.74886388596673,280.0500749017707,240.3512859175747,200.6524969333787,160.9537079491827,121.2549189649867,81.556129980790672,41.857340996594658,2.1585520123986441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":365.66700119008777},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":397.42363402222327},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":399.14644185435878},359.44765287016276,319.74886388596673,280.0500749017707,240.3512859175747,200.6524969333787,160.9537079491827,121.2549189649867,81.556129980790672,41.857340996594658,2.1585520123986441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.36902365300296391},{"$f":"IF(G246=0,0,+G253/G246)","v":0.35605011486850652},0.35542908414043578,0.35542908414043572,0.35542908414043572,0.35542908414043572,0.35542908414043572,0.35542908414043578,0.35542908414043578,0.35542908414043589,0.35542908414043584,0.35542908414043584,0.35542908414043672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.36902365300296391},{"$f":"IF(F248=0,0,+F254/F248)","v":0.35605011486850652},{"$f":"IF(G248=0,0,+G254/G248)","v":0.35542908414043578},0.35542908414043572,0.35542908414043572,0.35542908414043572,0.35542908414043572,0.35542908414043578,0.35542908414043578,0.35542908414043589,0.35542908414043584,0.35542908414043584,0.35542908414043672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":333.91543735795227},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":365.66700119008777},{"$f":"+E257+F252","v":397.42363402222327},{"$f":"+F257+G252","v":399.14644185435878},359.44765287016276,319.74886388596673,280.0500749017707,240.3512859175747,200.6524969333787,160.9537079491827,121.2549189649867,81.556129980790672,41.857340996594658,2.1585520123986441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":219.39304626927549},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":251.14461010141099},{"$f":"IF(F251<>0,+E258+F251,0)","v":282.90124293354648},{"$f":"IF(G251<>0,+F258+G251,0)","v":284.624050765682},256.3155680978175,228.00708542995301,199.69860276208851,171.39012009422402,143.08163742635952,114.77315475849502,86.464672090630529,58.156189422766033,29.847706754901534,1.5392240870370344,1.0302869668521453E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":114.52239108867678},{"$f":"+E261","v":114.52239108867678},{"$f":"+F261","v":114.52239108867678},114.52239108867678,103.13208477234528,91.741778456013776,80.351472139682272,68.961165823350768,57.570859507019264,46.18055319068776,34.790246874356257,23.399940558024735,12.00963424169322,0.61932792536170567,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,{"$f":"+BR261","v":-7.1054273576010019E-15},-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331522,11.390306316331515,11.390306316331515,0.61932792536171277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":114.52239108867678},"     End Excess Deferred",{"$f":"+E259-E260","v":114.52239108867678},{"$f":"+F259-F260","v":114.52239108867678},114.52239108867678,103.13208477234528,91.741778456013776,80.351472139682272,68.961165823350768,57.570859507019264,46.18055319068776,34.790246874356257,23.399940558024735,12.00963424169322,0.61932792536170567,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,{"$f":"+BR259-BR260","v":-7.1054273576010019E-15},-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":114.52239108867681},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331522,11.390306316331515,11.390306316331515,0.61932792536171277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":316.98905079346241},"     Begin Cumulative Difference",{"$f":"+$C265","v":316.98905079346241},{"$f":"+E267","v":374.04938763937719},{"$f":"+F267","v":431.07972448529199},488.12006133120678,491.22039817712158,440.36073502303634,389.50107186895116,338.64140871486597,287.78174556078079,236.92208240669558,186.06241925261037,135.20275609852516,84.343092944439945,33.483429790354734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":57.06033684591479},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":57.030336845914789},57.040336845914794,3.1003368459147893,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":374.04938763937719},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":431.07972448529199},488.12006133120678,491.22039817712158,440.36073502303634,389.50107186895116,338.64140871486597,287.78174556078079,236.92208240669558,186.06241925261037,135.20275609852516,84.343092944439945,33.483429790354734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":57.06033684591479},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":57.030336845914789},57.040336845914794,3.1003368459147893,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-50.859663154085212,-33.483429790354734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.25345000000000001,0.33882440948218401,0.33882440948218401,0.33882440948218406,0.33882440948218401,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":14.461942373597104},{"$f":"IF(F265=0,0,F268*$C270)","v":14.454338873597104},{"$f":"IF(G265=0,0,G268*$C270)","v":14.456873373597105},0.7857803735971034,-12.890381626402897,-12.890381626402897,-12.890381626402897,-12.890381626402897,-12.890381626402897,-12.890381626402897,-12.890381626402897,-12.890381626402897,-12.890381626402897,-8.486375280365408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":14.461942373597104},{"$f":"+F268*F269","v":14.454338873597104},{"$f":"+G268*G269","v":14.456873373597105},0.7857803735971034,-17.232495334645716,-17.232495334645716,-17.232495334645716,-17.232495334645716,-17.232495334645712,-17.232495334645712,-17.232495334645712,-17.232495334645712,-17.232495334645712,-11.345003326155108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":122.27852634357812},"     Begin Cumulative DFIT",{"$f":"+C272","v":122.27852634357812},{"$f":"+E273","v":136.74046871717522},{"$f":"+F273","v":151.19480759077231},165.6516809643694,166.43746133796651,149.20496600332081,131.9724706686751,114.73997533402938,97.507479999383662,80.274984664737957,63.042489330092245,45.809993995446533,28.577498660800821,11.345003326155108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":136.74046871717522},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":151.19480759077231},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":165.6516809643694},166.43746133796651,149.20496600332081,131.9724706686751,114.73997533402938,97.507479999383662,80.274984664737957,63.042489330092245,45.809993995446533,28.577498660800821,11.345003326155108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.36556795235020506},{"$f":"IF(G265=0,0,+G272/G265)","v":0.35073514016763024},0.33936667243833862,0.33882440948218401,0.33882440948218401,0.33882440948218406,0.33882440948218401,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.36556795235020506},{"$f":"IF(F267=0,0,+F273/F267)","v":0.35073514016763024},{"$f":"IF(G267=0,0,+G273/G267)","v":0.33936667243833862},0.33882440948218401,0.33882440948218401,0.33882440948218406,0.33882440948218401,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0.33882440948218395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":122.27852634357812},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":136.74046871717522},{"$f":"+E276+F271","v":151.19480759077231},{"$f":"+F276+G271","v":165.6516809643694},166.43746133796651,149.20496600332081,131.9724706686751,114.73997533402938,97.507479999383662,80.274984664737957,63.042489330092245,45.809993995446533,28.577498660800821,11.345003326155108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":80.340874923603053},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":94.802817297200164},{"$f":"IF(F270<>0,+E277+F270,0)","v":109.25715617079727},{"$f":"IF(G270<>0,+F277+G270,0)","v":123.71402954439438},124.49980991799148,111.60942829158859,98.719046665185687,85.828665038782788,72.938283412379889,60.04790178597699,47.157520159574091,34.267138533171192,21.376756906768293,8.4863752803653956,-1.2434497875801753E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":41.937651419975069},{"$f":"+E280","v":41.937651419975069},{"$f":"+F280","v":41.937651419975069},41.937651419975069,41.937651419975069,37.595537711732248,33.253424003489428,28.911310295246608,24.569196587003788,20.227082878760974,15.884969170518159,11.542855462275345,7.2007417540325296,2.8586280457897146,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,{"$f":"+BR280","v":1.4210854715202004E-14},1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,4.3421137082428185,4.3421137082428185,4.3421137082428185,4.3421137082428185,4.342113708242815,4.342113708242815,4.342113708242815,4.342113708242815,4.342113708242815,2.8586280457897004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":41.937651419975069},"     End Excess Deferred",{"$f":"+E278-E279","v":41.937651419975069},{"$f":"+F278-F279","v":41.937651419975069},41.937651419975069,41.937651419975069,37.595537711732248,33.253424003489428,28.911310295246608,24.569196587003788,20.227082878760974,15.884969170518159,11.542855462275345,7.2007417540325296,2.8586280457897146,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,{"$f":"+BR278-BR279","v":1.4210854715202004E-14},1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":41.93765141997504},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,4.3421137082428185,4.3421137082428185,4.3421137082428185,4.3421137082428185,4.342113708242815,4.342113708242815,4.342113708242815,4.342113708242815,4.342113708242815,2.8586280457897004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":157.22972782270881},"     Begin Cumulative Difference",{"$f":"+$C284","v":157.22972782270881},{"$f":"+E286","v":194.66333551390434},{"$f":"+F286","v":232.08694320509989},269.50055089629541,306.93415858749097,308.95776627868651,275.60137396988205,242.24498166107759,208.88858935227313,175.53219704346867,142.17580473466421,108.81941242585975,75.463020117055294,42.106627808250828,8.7502354994463616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":37.43360769119554},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":37.423607691195535},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":37.41360769119553},37.43360769119554,2.0236076911955365,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":194.66333551390434},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":232.08694320509989},269.50055089629541,306.93415858749097,308.95776627868651,275.60137396988205,242.24498166107759,208.88858935227313,175.53219704346867,142.17580473466421,108.81941242585975,75.463020117055294,42.106627808250828,8.7502354994463616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":37.43360769119554},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":37.423607691195535},37.41360769119553,37.43360769119554,2.0236076911955365,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-33.356392308804466,-8.7502354994463616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.32077794984082375,0.32077794984082381,0.32077794984082375,0.32077794984082375,0.32077794984082375,0.32077794984082375,0.3207779498408237,0.3207779498408237,0.32077794984082364,0.32077794984082381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":9.4875478693335094},{"$f":"IF(F284=0,0,F287*$C289)","v":9.4850133693335081},{"$f":"IF(G284=0,0,G287*$C289)","v":9.4824788693335069},9.4875478693335094,0.51288336933350875,-8.4541776306664929,-8.4541776306664929,-8.4541776306664929,-8.4541776306664929,-8.4541776306664929,-8.4541776306664929,-8.4541776306664929,-8.4541776306664929,-8.4541776306664929,-2.2177471873346803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":9.4875478693335094},{"$f":"+F287*F288","v":9.4850133693335081},{"$f":"+G287*G288","v":9.4824788693335069},9.4875478693335094,0.51288336933350875,-10.699995138904518,-10.699995138904519,-10.699995138904518,-10.699995138904518,-10.699995138904518,-10.699995138904518,-10.699995138904516,-10.699995138904516,-10.699995138904514,-2.8068826041368009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":60.651367507609919},"     Begin Cumulative DFIT",{"$f":"+C291","v":60.651367507609919},{"$f":"+E292","v":70.13891537694343},{"$f":"+F292","v":79.623928746276931},89.106407615610436,98.593955484943947,99.106838854277456,88.406843715372943,77.706848576468417,67.006853437563905,56.306858298659385,45.606863159754866,34.906868020850347,24.206872881945831,13.506877743041315,2.8068826041368009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":70.13891537694343},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":79.623928746276931},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":89.106407615610436},98.593955484943947,99.106838854277456,88.406843715372943,77.706848576468417,67.006853437563905,56.306858298659385,45.606863159754866,34.906868020850347,24.206872881945831,13.506877743041315,2.8068826041368009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.36030881311973395},{"$f":"IF(G284=0,0,+G291/G284)","v":0.34307801915384645},0.33063534497151675,0.32122184099245488,0.32077794984082375,0.32077794984082381,0.32077794984082375,0.32077794984082375,0.32077794984082375,0.32077794984082375,0.3207779498408237,0.3207779498408237,0.32077794984082364,0.32077794984082381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.36030881311973395},{"$f":"IF(F286=0,0,+F292/F286)","v":0.34307801915384645},{"$f":"IF(G286=0,0,+G292/G286)","v":0.33063534497151675},0.32122184099245488,0.32077794984082375,0.32077794984082381,0.32077794984082375,0.32077794984082375,0.32077794984082375,0.32077794984082375,0.3207779498408237,0.3207779498408237,0.32077794984082364,0.32077794984082381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":60.651367507609919},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":70.13891537694343},{"$f":"+E295+F290","v":79.623928746276931},{"$f":"+F295+G290","v":89.106407615610436},98.593955484943947,99.106838854277456,88.406843715372943,77.706848576468417,67.006853437563905,56.306858298659385,45.606863159754866,34.906868020850347,24.206872881945831,13.506877743041315,2.8068826041368009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":39.849874516665551},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":49.337422385999062},{"$f":"IF(F289<>0,+E296+F289,0)","v":58.82243575533257},{"$f":"IF(G289<>0,+F296+G289,0)","v":68.304914624666083},77.792462493999594,78.305345863333102,69.851168232666609,61.396990602000116,52.942812971333623,44.48863534066713,36.034457710000638,27.580280079334145,19.126102448667652,10.671924818001159,2.2177471873346661,-1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":20.801492990944368},{"$f":"+E299","v":20.801492990944368},{"$f":"+F299","v":20.801492990944368},20.801492990944368,20.801492990944368,20.801492990944368,18.555675482706341,16.309857974468315,14.06404046623029,11.818222957992266,9.5724054497542408,7.3265879415162161,5.0807704332781931,2.8349529250401702,0.58913541680214898,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"+BR299","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,2.2458175082380247,2.2458175082380265,2.2458175082380247,2.2458175082380247,2.2458175082380247,2.2458175082380247,2.245817508238023,2.245817508238023,2.2458175082380212,0.58913541680212056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":20.801492990944368},"     End Excess Deferred",{"$f":"+E297-E298","v":20.801492990944368},{"$f":"+F297-F298","v":20.801492990944368},20.801492990944368,20.801492990944368,20.801492990944368,18.555675482706341,16.309857974468315,14.06404046623029,11.818222957992266,9.5724054497542408,7.3265879415162161,5.0807704332781931,2.8349529250401702,0.58913541680214898,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"+BR297-BR298","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":20.80149299094434},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,2.2458175082380247,2.2458175082380265,2.2458175082380247,2.2458175082380247,2.2458175082380247,2.2458175082380247,2.245817508238023,2.245817508238023,2.2458175082380212,0.58913541680212056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":885.1628594954326},"     Begin Cumulative Difference",{"$f":"+$C322","v":885.1628594954326},{"$f":"+E324","v":891.46083210514178},{"$f":"+F324","v":897.75880471485095},904.05677732456013,910.35474993426931,916.65272254397848,922.95069515368766,874.48866776339685,771.24664037310595,668.00461298281516,564.76258559252437,461.52055820223353,358.27853081194269,255.03650342165184,151.794476031361,48.552448641070157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":6.2979726097091628},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":6.2979726097091628},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":6.2979726097091628},6.2979726097091628,6.2979726097091628,6.2979726097091628,-48.462027390290842,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":891.46083210514178},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":897.75880471485095},904.05677732456013,910.35474993426931,916.65272254397848,922.95069515368766,874.48866776339685,771.24664037310595,668.00461298281516,564.76258559252437,461.52055820223353,358.27853081194269,255.03650342165184,151.794476031361,48.552448641070157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":6.2979726097091628},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":6.2979726097091628},6.2979726097091628,6.2979726097091628,6.2979726097091628,6.2979726097091628,-48.462027390290842,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-103.24202739029084,-48.552448641070157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.38033331773968215,0.38033331773968199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":1.5962211579307874},{"$f":"IF(F322=0,0,F325*$C327)","v":1.5962211579307874},{"$f":"IF(G322=0,0,G325*$C327)","v":1.5962211579307874},1.5962211579307874,1.5962211579307874,1.5962211579307874,-12.282700842069215,-26.166691842069216,-26.166691842069216,-26.166691842069216,-26.166691842069216,-26.166691842069216,-26.166691842069216,-26.166691842069216,-26.166691842069216,-12.305618108079232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":1.5962211579307874},{"$f":"+F325*F326","v":1.5962211579307874},{"$f":"+G325*G326","v":1.5962211579307874},1.5962211579307874,1.5962211579307874,1.5962211579307874,-18.431723661740662,-39.266382807520451,-39.266382807520451,-39.266382807520451,-39.266382807520451,-39.266382807520451,-39.266382807520451,-39.266382807520451,-39.266382807520458,-18.466113876043728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":341.45157305036309},"     Begin Cumulative DFIT",{"$f":"+C329","v":341.45157305036309},{"$f":"+E330","v":343.04779420829391},{"$f":"+F330","v":344.64401536622472},346.24023652415553,347.83645768208635,349.43267884001716,351.02889999794797,332.59717633620733,293.33079352868685,254.06441072116641,214.79802791364597,175.53164510612552,136.26526229860508,96.998879491084637,57.732496683564186,18.466113876043728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":343.04779420829391},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":344.64401536622472},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":346.24023652415553},347.83645768208635,349.43267884001716,351.02889999794797,332.59717633620733,293.33079352868685,254.06441072116641,214.79802791364597,175.53164510612552,136.26526229860508,96.998879491084637,57.732496683564186,18.466113876043728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38481532990989975},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38389377364635446},0.38298505714299164,0.38208891391757038,0.38120508481144266,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.38033331773968215,0.38033331773968199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38481532990989975},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38389377364635446},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38298505714299164},0.38208891391757038,0.38120508481144266,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.3803333177396821,0.38033331773968215,0.38033331773968199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":341.45157305036309},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":343.04779420829391},{"$f":"+E333+F328","v":344.64401536622472},{"$f":"+F333+G328","v":346.24023652415553},347.83645768208635,349.43267884001716,351.02889999794797,332.59717633620733,293.33079352868685,254.06441072116641,214.79802791364597,175.53164510612552,136.26526229860508,96.998879491084637,57.732496683564186,18.466113876043728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":224.34452673911741},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":225.9407478970482},{"$f":"IF(F327<>0,+E334+F327,0)","v":227.53696905497898},{"$f":"IF(G327<>0,+F334+G327,0)","v":229.13319021290977},230.72941137084055,232.32563252877134,233.92185368670212,221.63915284463292,195.4724610025637,169.30576916049449,143.13907731842528,116.97238547635607,90.805693634286854,64.639001792217641,38.472309950148428,12.305618108079212,-1.9539925233402755E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":117.10704631124568},{"$f":"+E337","v":117.10704631124568},{"$f":"+F337","v":117.10704631124568},117.10704631124568,117.10704631124568,117.10704631124568,117.10704631124568,110.95802349157424,97.858332526123007,84.758641560671776,71.658950595220546,58.559259629769315,45.459568664318084,32.359877698866853,19.260186733415619,6.1604957679643775,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,{"$f":"+BR337","v":-1.1901590823981678E-13},-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,6.1490228196714476,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451241,6.1604957679644965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":117.10704631124568},"     End Excess Deferred",{"$f":"+E335-E336","v":117.10704631124568},{"$f":"+F335-F336","v":117.10704631124568},117.10704631124568,117.10704631124568,117.10704631124568,117.10704631124568,110.95802349157424,97.858332526123007,84.758641560671776,71.658950595220546,58.559259629769315,45.459568664318084,32.359877698866853,19.260186733415619,6.1604957679643775,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,{"$f":"+BR335-BR336","v":-1.1901590823981678E-13},-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":117.10704631124581},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,6.1490228196714476,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451241,6.1604957679644965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":11994.674617356568},"     Begin Cumulative Difference",{"$f":"+$C341","v":11994.674617356568},{"$f":"+E343","v":11286.503529578829},{"$f":"+F343","v":10578.32244180109},9870.1413540233516,9161.9702662456129,8453.7791784678739,7745.6080906901352,7037.4370029123966,6282.5859151346576,5504.4848273569187,4726.3837395791797,3948.2826518014413,3170.1815640237028,2392.0804762459643,1613.9793884682258,835.87830069048721,57.77721291274861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-708.17108777773865},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-708.18108777773864},-708.18108777773864,-708.17108777773865,-708.19108777773863,-708.17108777773865,-708.17108777773865,-754.8510877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":11286.503529578829},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":10578.32244180109},9870.1413540233516,9161.9702662456129,8453.7791784678739,7745.6080906901352,7037.4370029123966,6282.5859151346576,5504.4848273569187,4726.3837395791797,3948.2826518014413,3170.1815640237028,2392.0804762459643,1613.9793884682258,835.87830069048721,57.77721291274861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-708.17108777773865},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-708.18108777773864},-708.18108777773864,-708.17108777773865,-708.19108777773863,-708.17108777773865,-708.17108777773865,-754.8510877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-778.1010877777386,-57.77721291274861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-179.48596219726787},{"$f":"IF(F341=0,0,F344*$C346)","v":-179.48849669726786},{"$f":"IF(G341=0,0,G344*$C346)","v":-179.48849669726786},-179.48596219726787,-179.49103119726786,-179.48596219726787,-179.48596219726787,-191.31700819726785,-197.20972069726784,-197.20972069726784,-197.20972069726784,-197.20972069726784,-197.20972069726784,-197.20972069726784,-197.20972069726784,-197.20972069726784,-14.643634612736136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-273.17699711026268},{"$f":"+F344*F345","v":-273.18085461026266},{"$f":"+G344*G345","v":-273.18085461026266},-273.17699711026273,-273.18471211026269,-273.17699711026273,-273.17699711026273,-291.18380711026271,-300.15249461026275,-300.15249461026281,-300.15249461026281,-300.15249461026281,-300.15249461026286,-300.15249461026281,-300.15249461026281,-300.15249461026281,-22.287559881092761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":4626.9457336452961},"     Begin Cumulative DFIT",{"$f":"+C348","v":4626.9457336452961},{"$f":"+E349","v":4353.768736535033},{"$f":"+F349","v":4080.5878819247705},3807.407027314508,3534.2300302042454,3261.0453180939826,2987.86832098372,2714.6913238734573,2423.5075167631949,2123.3550221529322,1823.2025275426695,1523.0500329324068,1222.8975383221441,922.74504371188118,622.59254910161837,322.44005449135557,22.287559881092761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":4353.768736535033},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":4080.5878819247705},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":3807.407027314508},3534.2300302042454,3261.0453180939826,2987.86832098372,2714.6913238734573,2423.5075167631949,2123.3550221529322,1823.2025275426695,1523.0500329324068,1222.8975383221441,922.74504371188118,622.59254910161837,322.44005449135557,22.287559881092761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":4626.9457336452961},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":4353.768736535033},{"$f":"+E352+F347","v":4080.5878819247705},{"$f":"+F352+G347","v":3807.407027314508},3534.2300302042454,3261.0453180939826,2987.86832098372,2714.6913238734573,2423.5075167631949,2123.3550221529322,1823.2025275426695,1523.0500329324068,1222.8975383221441,922.74504371188118,622.59254910161837,322.44005449135557,22.287559881092761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":3040.0502817690221},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":2860.5643195717544},{"$f":"IF(F346<>0,+E353+F346,0)","v":2681.0758228744867},{"$f":"IF(G346<>0,+F353+G346,0)","v":2501.587326177219},2322.1013639799512,2142.6103327826831,1963.1243705854154,1783.6384083881476,1592.3214001908798,1395.111679493612,1197.9019587963442,1000.6922380990763,803.48251740180854,606.27279670454072,409.06307600727291,211.85335531000507,14.64363461273723,1.0942358130705543E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":1586.8954518762739},{"$f":"+E356","v":1493.2044169632791},{"$f":"+F356","v":1399.5120590502843},1305.8197011372895,1212.1286662242946,1118.4349853112999,1024.7439503983051,931.05291548531022,831.18611657231531,728.24334265932043,625.30056874632544,522.35779483333044,419.41502092033545,316.47224700734046,213.52947309434549,110.58669918135053,7.6439252683555594,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,{"$f":"+BR356","v":-1.0658141036401503E-12},-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":93.691034912994809},{"$f":"+F346-F347","v":93.692357912994794},93.692357912994794,93.691034912994866,93.693680912994836,93.691034912994866,93.691034912994866,99.866798912994852,102.94277391299491,102.94277391299497,102.94277391299497,102.94277391299497,102.94277391299502,102.94277391299497,102.94277391299497,102.94277391299497,7.6439252683566252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":1586.8954518762739},"     End Excess Deferred",{"$f":"+E354-E355","v":1493.2044169632791},{"$f":"+F354-F355","v":1399.5120590502843},1305.8197011372895,1212.1286662242946,1118.4349853112999,1024.7439503983051,931.05291548531022,831.18611657231531,728.24334265932043,625.30056874632544,522.35779483333044,419.41502092033545,316.47224700734046,213.52947309434549,110.58669918135053,7.6439252683555594,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,{"$f":"+BR354-BR355","v":-1.0658141036401503E-12},-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12,-1.0658141036401503E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":1586.8954518762748},{"$f":"+E346-E347","v":93.691034912994809},{"$f":"+F346-F347","v":93.692357912994794},{"$f":"+G346-G347","v":93.692357912994794},93.691034912994866,93.693680912994836,93.691034912994866,93.691034912994866,99.866798912994852,102.94277391299491,102.94277391299497,102.94277391299497,102.94277391299497,102.94277391299502,102.94277391299497,102.94277391299497,102.94277391299497,7.6439252683566252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":20542.362561000002},{"$f":"SUM(E493:CI493)","v":20541.566213330774},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1682.7964158356151},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1682.5303945048347},1683.2487185798086,1862.0559359311446,2532.1079490363959,2542.9975406240546,2563.0600064062583,2583.7063705520368,1046.3137979759383,1001.6636080328543,698.71027492685982,164.7609886910906,142.46917863148539,121.76623835783563,116.63160029524833,109.10326968095946,7.6439252683566252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1682.7964158356151},{"$f":"SUM(F498:F518)","v":1682.5303945048347},1683.2487185798084,1862.0559359311449,2532.1079490363959,2542.9975406240546,2563.0600064062578,2583.7063705520368,1046.3137979759381,1001.6636080328542,698.71027492685971,164.76098869109063,142.46917863148539,121.76623835783563,116.63160029524833,109.10326968095946,7.6439252683566252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":1585.1187375191857},{"$f":"+F110","v":1585.1187375191848},1585.1187375191848,1585.1187375191848,1585.1187375191839,1585.1187375191839,1585.1187375191839,1585.118737519183,44.650189943084527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0.26602133077952794},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0.71700107497379206,3.6161789857719331,3.6161789857719349,3.6161789857719349,3.6161789857719366,3.616178985771942,3.616178985771942,3.616178985771942,0.12473058317002705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,164.5217021242064,828.31488277551625,828.3148827755158,828.3148827755158,828.31488277551534,828.31488277551534,828.3148827755158,528.85299807212323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,1.908780745699493,3.9203150017056263,3.9203150017056245,3.9203150017056227,3.9203150017056227,3.920315001705621,3.920315001705621,0.95045967393833997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,6.637531823414994,13.033688785947227,13.033688785947227,13.033688785947234,13.033688785947234,13.033688785947234,11.031986533238619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":3.7206220726550914},{"$f":"+F243","v":3.7192990726550903},3.7206220726550914,3.7179760726550874,3.7232680726550873,3.7206220726550914,11.237908072655081,18.757840072655085,18.757840072655085,18.757840072655085,18.757840072655092,18.757840072655107,8.4484762202267802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331507,11.390306316331522,11.390306316331515,11.390306316331515,0.61932792536171277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,4.3421137082428185,4.3421137082428185,4.3421137082428185,4.3421137082428185,4.342113708242815,4.342113708242815,4.342113708242815,4.342113708242815,4.342113708242815,2.8586280457897004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,2.2458175082380247,2.2458175082380265,2.2458175082380247,2.2458175082380247,2.2458175082380247,2.2458175082380247,2.245817508238023,2.245817508238023,2.2458175082380212,0.58913541680212056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,6.1490228196714476,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451234,13.099690965451241,6.1604957679644965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":93.691034912994809},{"$f":"+F357","v":93.692357912994794},93.692357912994794,93.691034912994866,93.693680912994836,93.691034912994866,93.691034912994866,99.866798912994852,102.94277391299491,102.94277391299497,102.94277391299497,102.94277391299497,102.94277391299502,102.94277391299497,102.94277391299497,102.94277391299497,7.6439252683566252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"380G","index":19,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":382902.47477999958}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":382902.47477999993},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":382902.47477999999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5518839.46},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5176793.46},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.213E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":153685.09999999998},2.7847358328484513E-2,153685.09999999998,6,3401.0512629999994,20406.307577999996,133278.79242199997,135100.45801124518,2.6097324348583376E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1067544.1099999999},0.19343634069036678,1067544.1099999999,5,23624.751154299996,118123.75577149999,949420.35422849993,962397.11037700146,0.18590602808731749]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1390859.56},0.25202029703542056,1390859.56,4,30779.722062800003,123118.88825120001,1267740.6717488,1285068.2563993207,0.24823633902506914]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1523686.02},0.27608812161388729,1523686.02,3,33719.171622599999,101157.5148678,1422528.5051322,1441971.7427278312,0.27854534933055475]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":833035.9099999998},0.15094403742630336,833035.9099999998,2,18435.084688299998,36870.169376599995,796165.74062339985,807047.80000188923,0.1558972375926872]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":550028.76},9.9663844905537438E-2,550028.76,1,12172.1364588,12172.1364588,537856.62354120007,545208.09248271259,0.10531772161578812]
["Total",{"$f":"SUM(B11:B31)","v":5518839.46},null,{"$f":"SUM(D11:D31)","v":5518839.46},null,{"$f":"SUM(F11:F31)","v":122131.9172498},{"$f":"SUM(G11:G31)","v":411848.77230389998},{"$f":"SUM(H11:H31)","v":5106990.6876960993},{"$f":"SUM(I11:I31)","v":5176793.4600000009}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,135100.45801124518,null,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,{"$f":"+$F26","v":3401.0512629999994},3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,{"$f":"+$F26","v":3401.0512629999994},3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994,3401.0512629999994]
[2013,null,962397.11037700146,null,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996,23624.751154299996]
[2014,null,1285068.2563993207,null,{"$f":"+$F28","v":30779.722062800003},30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003,30779.722062800003]
[2015,null,1441971.7427278312,null,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999,33719.171622599999]
[2016,null,807047.80000188923,null,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998,18435.084688299998]
[2017,null,545208.09248271259,null,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588,12172.1364588]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":5176793.4600000009},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":122131.9172498},122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,{"$f":"SUM(BQ38:BQ58)","v":122131.9172498},122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498,122131.9172498]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":51548.909999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3866.17},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3576.21},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.75},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.75},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.75},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.75},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.76},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.76},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.75},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.76},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.74},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.74},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3425.75},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2997.52},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":378993.81000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28424.55},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":26292.7},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24356.25},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.799999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.82},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.799999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.82},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.79},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.799999999999},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.81},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.76},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.799999999999},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.79},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.799999999999},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23806.81},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14238.71},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":531290.1},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":39846.78},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":36858.269999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34093.89},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31629.06},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.11},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.11},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.11},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.119999999999},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.119999999999},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.11},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.14},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.11},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.119999999999},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.16},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":31017.119999999999},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16656.66},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":628643.04},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47148.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":43612.11},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40341.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":37315.629999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34615.620000000003},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.25},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.239999999998},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.239999999998},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.230000000003},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.230000000003},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.239999999998},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.230000000003},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.230000000003},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.22},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.22},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.239999999998},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33980.199999999997},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17847.45},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":370831.13},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27812.35},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25726.41},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23796.94},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22012.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20361.259999999998},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18834.16},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.03},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.02},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.04},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.02},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.04},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.04},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.04},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.05},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.02},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18582.98},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18583.05},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9291.51},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":321287.87},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24096.58},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22289.360000000001},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20617.66},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19071.34},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17640.98},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16317.89},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15094.07},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.83},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.81},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.82},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.8},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.83},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.78},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.78},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.81},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.78},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.82},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.75},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14892.77},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7446.41},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":2282594.8600000003},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":171194.66999999998},{"$f":"SUM(F67:F88)","v":158355.06},{"$f":"SUM(G67:G88)","v":146631.71},137260.75,130867.54,127381.96,125907.03,125705.74,125705.76000000001,125705.75,125705.71,125705.74,125705.69,125705.70999999999,125277.57,112711.87000000001,84112.66,51323.25,24184.28,7446.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":83551.548011245177},"     Begin Cumulative Difference",{"$f":"+$C379","v":83551.548011245177},{"$f":"+E381","v":84016.666748245174},{"$f":"+F381","v":84191.825485245179},84216.524222245178,84241.222959245177,84265.921696245176,84290.620433245174,84315.329170245182,84340.027907245181,84364.736644245189,84389.435381245188,84414.144118245196,84438.8328552452,84463.521592245204,84488.220329245203,84084.689066245206,80683.637803245205,77282.586540245204,73881.535277245202,70480.484014245201,67079.4327512452,63678.381488245199,60277.330225245198,56876.278962245196,53475.227699245195,50074.176436245194,46673.125173245193,43272.073910245192,39871.02264724519,36469.971384245189,33068.920121245188,29667.868858245187,26266.817595245186,22865.766332245184,19464.715069245183,16063.663806245184,12662.612543245184,9261.5612802451851,5860.5100172451857,2459.4587542451864,0,0,0,0,0,0,0,{"$f":"+AY381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":465.11873700000069},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":175.15873700000066},24.698737000000619,24.698737000000619,24.698737000000619,24.698737000000619,24.708737000000838,24.698737000000619,24.708737000000838,24.698737000000619,24.708737000000838,24.688737000000401,24.688737000000401,24.698737000000619,-403.5312629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,0,0,0,0,0,0,0,{"$f":"IF(AZ379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,AZ378-2013)-VLOOKUP($A379,$A$38:$CI$58,AZ378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":84016.666748245174},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":84191.825485245179},84216.524222245178,84241.222959245177,84265.921696245176,84290.620433245174,84315.329170245182,84340.027907245181,84364.736644245189,84389.435381245188,84414.144118245196,84438.8328552452,84463.521592245204,84488.220329245203,84084.689066245206,80683.637803245205,77282.586540245204,73881.535277245202,70480.484014245201,67079.4327512452,63678.381488245199,60277.330225245198,56876.278962245196,53475.227699245195,50074.176436245194,46673.125173245193,43272.073910245192,39871.02264724519,36469.971384245189,33068.920121245188,29667.868858245187,26266.817595245186,22865.766332245184,19464.715069245183,16063.663806245184,12662.612543245184,9261.5612802451851,5860.5100172451857,2459.4587542451864,0,0,0,0,0,0,0,0,{"$f":"IF(AZ379+AZ380<0, 0, AZ379+AZ380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":465.11873700000069},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":175.15873700000066},24.698737000000619,24.698737000000619,24.698737000000619,24.698737000000619,24.708737000000838,24.698737000000619,24.708737000000838,24.698737000000619,24.708737000000838,24.688737000000401,24.688737000000401,24.698737000000619,-403.5312629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-3401.0512629999994,-2459.4587542451864,0,0,0,0,0,0,0,{"$f":"IF(AZ379+AZ380>0, AZ380, IF(AZ379+AZ380<0,-AZ379,AZ379+AZ380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38428326597259949,0.38428326597259949,0.38428326597259949,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259937,0.38428326597259937,0.38428326597259937,0.38428326597259932,0.38428326597259932,0.38428326597259932,0.38428326597259937,0.38428326597259937,0.38428326597259943,0.38428326597259943,0.38428326597259949,0.38428326597259954,0.38428326597259949,0.38428326597259949,0.38428326597259943,0.38428326597259943,0.38428326597259943,0,0,0,0,0,0,0,{"$f":"IF(AZ379=0,0,IF(AZ380>0,$C384,AY389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":117.88434389265018},{"$f":"IF(F379=0,0,F382*$C384)","v":44.393981892650167},{"$f":"IF(G379=0,0,G382*$C384)","v":6.2598948926501574},6.2598948926501574,6.2598948926501574,6.2598948926501574,6.2624293926502128,6.2598948926501574,6.2624293926502128,6.2598948926501574,6.2624293926502128,6.257360392650102,6.257360392650102,6.2598948926501574,-102.27499860734986,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-861.99644260734988,-623.34982126344255,0,0,0,0,0,0,0,{"$f":"IF(AZ379=0,0,AZ382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":117.88434389265018},{"$f":"+F382*F383","v":44.393981892650167},{"$f":"+G382*G383","v":6.2598948926501574},6.2598948926501574,6.2598948926501574,6.2598948926501574,6.2624293926502128,6.2598948926501574,6.2624293926502128,6.2598948926501574,6.2624293926502128,6.257360392650102,6.257360392650102,6.2598948926501574,-155.07031166768778,-1306.9670870858743,-1306.9670870858743,-1306.967087085874,-1306.967087085874,-1306.967087085874,-1306.967087085874,-1306.967087085874,-1306.967087085874,-1306.9670870858738,-1306.9670870858738,-1306.9670870858738,-1306.9670870858736,-1306.9670870858736,-1306.9670870858736,-1306.9670870858738,-1306.9670870858738,-1306.967087085874,-1306.967087085874,-1306.9670870858743,-1306.9670870858743,-1306.9670870858743,-1306.9670870858743,-1306.967087085874,-1306.967087085874,-945.12884260624105,0,0,0,0,0,0,0,{"$f":"+AZ382*AZ383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":32230.009645337825},"     Begin Cumulative DFIT",{"$f":"+C386","v":32230.009645337825},{"$f":"+E387","v":32347.893989230473},{"$f":"+F387","v":32392.287971123125},32398.547866015775,32404.807760908425,32411.067655801075,32417.327550693724,32423.589980086374,32429.849874979023,32436.112304371673,32442.372199264322,32448.634628656971,32454.891989049622,32461.149349442272,32467.409244334922,32312.338932667233,31005.371845581358,29698.404758495482,28391.437671409607,27084.470584323732,25777.503497237856,24470.536410151981,23163.569323066105,21856.60223598023,20549.635148894355,19242.668061808479,17935.700974722604,16628.733887636728,15321.766800550855,14014.799713464981,12707.832626379108,11400.865539293234,10093.898452207361,8786.931365121487,7479.9642780356126,6172.9971909497381,4866.0301038638636,3559.0630167779891,2252.0959296921151,945.12884260624105,0,0,0,0,0,0,0,{"$f":"+AY387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":32347.893989230473},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":32392.287971123125},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":32398.547866015775},32404.807760908425,32411.067655801075,32417.327550693724,32423.589980086374,32429.849874979023,32436.112304371673,32442.372199264322,32448.634628656971,32454.891989049622,32461.149349442272,32467.409244334922,32312.338932667233,31005.371845581358,29698.404758495482,28391.437671409607,27084.470584323732,25777.503497237856,24470.536410151981,23163.569323066105,21856.60223598023,20549.635148894355,19242.668061808479,17935.700974722604,16628.733887636728,15321.766800550855,14014.799713464981,12707.832626379108,11400.865539293234,10093.898452207361,8786.931365121487,7479.9642780356126,6172.9971909497381,4866.0301038638636,3559.0630167779891,2252.0959296921151,945.12884260624105,0,0,0,0,0,0,0,0,{"$f":"IF(AZ386+AZ385<=0,0, AZ386+AZ385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38501758331070796},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38474386063525789},0.38470535521647586,0.38466687237654962,0.38462841209562521,0.38458997435387204,0.38455154358252369,0.3845131508688196,0.38447476510417405,0.38443641733944289,0.38439807650248453,0.38435978911133867,0.38432152410304671,0.38428326597259949,0.38428326597259949,0.38428326597259949,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259937,0.38428326597259937,0.38428326597259937,0.38428326597259932,0.38428326597259932,0.38428326597259932,0.38428326597259937,0.38428326597259937,0.38428326597259943,0.38428326597259943,0.38428326597259949,0.38428326597259954,0.38428326597259949,0.38428326597259949,0.38428326597259943,0.38428326597259943,0.38428326597259943,0,0,0,0,0,0,0,{"$f":"IF(AZ379=0,0,+AZ386/AZ379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38501758331070796},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38474386063525789},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38470535521647586},0.38466687237654962,0.38462841209562521,0.38458997435387204,0.38455154358252369,0.3845131508688196,0.38447476510417405,0.38443641733944289,0.38439807650248453,0.38435978911133867,0.38432152410304671,0.38428326597259949,0.38428326597259949,0.38428326597259949,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259943,0.38428326597259937,0.38428326597259937,0.38428326597259937,0.38428326597259932,0.38428326597259932,0.38428326597259932,0.38428326597259937,0.38428326597259937,0.38428326597259943,0.38428326597259943,0.38428326597259949,0.38428326597259954,0.38428326597259949,0.38428326597259949,0.38428326597259943,0.38428326597259943,0.38428326597259943,0,0,0,0,0,0,0,0,{"$f":"IF(AZ381=0,0,+AZ387/AZ381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":32230.009645337825},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":32347.893989230473},{"$f":"+E390+F385","v":32392.287971123125},{"$f":"+F390+G385","v":32398.547866015775},32404.807760908425,32411.067655801075,32417.327550693724,32423.589980086374,32429.849874979023,32436.112304371673,32442.372199264322,32448.634628656971,32454.891989049622,32461.149349442272,32467.409244334922,32312.338932667233,31005.371845581358,29698.404758495482,28391.437671409607,27084.470584323732,25777.503497237856,24470.536410151981,23163.569323066105,21856.60223598023,20549.635148894355,19242.668061808479,17935.700974722604,16628.733887636728,15321.766800550855,14014.799713464981,12707.832626379108,11400.865539293234,10093.898452207361,8786.931365121487,7479.9642780356126,6172.9971909497381,4866.0301038638636,3559.0630167779891,2252.0959296921151,945.12884260624105,0,0,0,0,0,0,0,0,{"$f":"+AY390+AZ385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":21176.139843450092},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":21294.02418734274},{"$f":"IF(F384<>0,+E391+F384,0)","v":21338.418169235392},{"$f":"IF(G384<>0,+F391+G384,0)","v":21344.678064128042},21350.937959020692,21357.197853913342,21363.457748805991,21369.72017819864,21375.98007309129,21382.242502483939,21388.502397376589,21394.764826769238,21401.022187161889,21407.279547554539,21413.539442447189,21311.264443839838,20449.268001232489,19587.27155862514,18725.27511601779,17863.278673410441,17001.282230803092,16139.285788195742,15277.289345588393,14415.292902981044,13553.296460373695,12691.300017766345,11829.303575158996,10967.307132551647,10105.310689944297,9243.314247336948,8381.3178047295987,7519.3213621222485,6657.3249195148983,5795.3284769075481,4933.3320343001978,4071.3355916928481,3209.3391490854983,2347.3427064781486,1485.3462638707988,623.34982126344892,6.3664629124104977E-12,0,0,0,0,0,0,0,{"$f":"IF(AZ384<>0,+AY391+AZ384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":11053.869801887733},{"$f":"+E394","v":11053.869801887733},{"$f":"+F394","v":11053.869801887733},11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11001.074488827395,10556.103844348871,10111.133199870346,9666.162555391822,9221.1919109132978,8776.2212664347735,8331.2506219562492,7886.279977477725,7441.3093329992007,6996.3386885206764,6551.3680440421522,6106.3973995636279,5661.4267550851046,5216.4561106065812,4771.4854661280579,4326.5148216495336,3881.5441771710098,3436.5735326924855,2991.6028882139613,2546.632243735437,2101.6615992569127,1656.6909547783885,1211.7203102998642,766.74966582134005,321.77902134281589,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,{"$f":"+AY394","v":1.7394086171407253E-11},1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,{"$f":"+BR394","v":1.7394086171407253E-11},1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52.795313060337918,444.97064447852438,444.97064447852438,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852392,444.97064447852392,444.97064447852392,444.9706444785237,444.9706444785237,444.9706444785237,444.97064447852392,444.97064447852392,444.97064447852415,444.97064447852415,444.97064447852438,444.97064447852438,444.97064447852438,444.97064447852438,444.97064447852415,444.97064447852415,321.7790213427985,0,0,0,0,0,0,0,{"$f":"+AZ384-AZ385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":11053.869801887733},"     End Excess Deferred",{"$f":"+E392-E393","v":11053.869801887733},{"$f":"+F392-F393","v":11053.869801887733},11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11053.869801887733,11001.074488827395,10556.103844348871,10111.133199870346,9666.162555391822,9221.1919109132978,8776.2212664347735,8331.2506219562492,7886.279977477725,7441.3093329992007,6996.3386885206764,6551.3680440421522,6106.3973995636279,5661.4267550851046,5216.4561106065812,4771.4854661280579,4326.5148216495336,3881.5441771710098,3436.5735326924855,2991.6028882139613,2546.632243735437,2101.6615992569127,1656.6909547783885,1211.7203102998642,766.74966582134005,321.77902134281589,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,{"$f":"+AZ392-AZ393","v":1.7394086171407253E-11},1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,{"$f":"+BR392-BR393","v":1.7394086171407253E-11},1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11,1.7394086171407253E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":11053.869801887715},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,52.795313060337918,444.97064447852438,444.97064447852438,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852392,444.97064447852392,444.97064447852392,444.9706444785237,444.9706444785237,444.9706444785237,444.97064447852392,444.97064447852392,444.97064447852415,444.97064447852415,444.97064447852438,444.97064447852438,444.97064447852438,444.97064447852438,444.97064447852415,444.97064447852415,321.7790213427985,0,0,0,0,0,0,0,{"$f":"+AZ384-AZ385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":583403.3003770014},"     Begin Cumulative Difference",{"$f":"+$C398","v":583403.3003770014},{"$f":"+E400","v":588203.09922270139},{"$f":"+F400","v":590871.0480684014},591602.54691410146,591784.59575980145,591966.66460550146,592148.71345120145,592330.78229690145,592512.82114260143,592694.86998830142,592876.92883400142,593058.93767970137,593240.98652540136,593423.02537110134,593605.07421680132,593787.13306250132,584401.09190820134,560776.3407539014,537151.58959960146,513526.83844530146,489902.08729100146,466277.33613670146,442652.58498240146,419027.83382810146,395403.08267380146,371778.33151950146,348153.58036520146,324528.82921090146,300904.07805660146,277279.32690230146,253654.57574800146,230029.82459370146,206405.07343940146,182780.32228510146,159155.57113080146,135530.81997650146,111906.06882220146,88281.317667901458,64656.566513601458,41031.815359301458,17407.064205001461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":4799.7988457000029},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":2667.9488457000043},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":731.49884570000359},182.04884570000286,182.06884570000329,182.04884570000286,182.06884570000329,182.03884570000446,182.04884570000286,182.05884570000489,182.00884570000198,182.04884570000286,182.03884570000446,182.04884570000286,182.05884570000489,-9386.0411542999973,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":588203.09922270139},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":590871.0480684014},591602.54691410146,591784.59575980145,591966.66460550146,592148.71345120145,592330.78229690145,592512.82114260143,592694.86998830142,592876.92883400142,593058.93767970137,593240.98652540136,593423.02537110134,593605.07421680132,593787.13306250132,584401.09190820134,560776.3407539014,537151.58959960146,513526.83844530146,489902.08729100146,466277.33613670146,442652.58498240146,419027.83382810146,395403.08267380146,371778.33151950146,348153.58036520146,324528.82921090146,300904.07805660146,277279.32690230146,253654.57574800146,230029.82459370146,206405.07343940146,182780.32228510146,159155.57113080146,135530.81997650146,111906.06882220146,88281.317667901458,64656.566513601458,41031.815359301458,17407.064205001461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":4799.7988457000029},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":2667.9488457000043},731.49884570000359,182.04884570000286,182.06884570000329,182.04884570000286,182.06884570000329,182.03884570000446,182.04884570000286,182.05884570000489,182.00884570000198,182.04884570000286,182.03884570000446,182.04884570000286,182.05884570000489,-9386.0411542999973,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-23624.751154299996,-17407.064205001461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38343640816245661,0.38343640816245661,0.38343640816245655,0.3834364081624565,0.38343640816245644,0.38343640816245644,0.38343640816245639,0.38343640816245639,0.38343640816245633,0.38343640816245639,0.38343640816245639,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245639,0.38343640816245639,0.38343640816245639,0.38343640816245639,0.38343640816245644,0.3834364081624565,0.3834364081624565,0.3834364081624565,0.38343640816245655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":1216.5090174426657},{"$f":"IF(F398=0,0,F401*$C403)","v":676.19163494266616},{"$f":"IF(G398=0,0,G401*$C403)","v":185.39838244266591},46.140279942665728,46.145348942665834,46.140279942665728,46.145348942665834,46.13774544266613,46.140279942665728,46.142814442666243,46.130141942665503,46.140279942665728,46.13774544266613,46.140279942665728,46.142814442666243,-2378.8921305573344,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-5987.6931800573338,-4411.8204227576207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":1216.5090174426657},{"$f":"+F401*F402","v":676.19163494266616},{"$f":"+G401*G402","v":185.39838244266591},46.140279942665728,46.145348942665834,46.140279942665728,46.145348942665834,46.13774544266613,46.140279942665728,46.142814442666243,46.130141942665503,46.140279942665728,46.13774544266613,46.140279942665728,46.142814442666243,-3598.9499070697893,-9058.5897263366405,-9058.5897263366405,-9058.5897263366387,-9058.5897263366369,-9058.5897263366369,-9058.5897263366369,-9058.5897263366369,-9058.5897263366351,-9058.5897263366369,-9058.5897263366369,-9058.5897263366351,-9058.5897263366351,-9058.5897263366351,-9058.5897263366351,-9058.5897263366351,-9058.5897263366351,-9058.5897263366369,-9058.5897263366369,-9058.5897263366369,-9058.5897263366369,-9058.5897263366369,-9058.5897263366387,-9058.5897263366387,-9058.5897263366387,-6674.5021754190275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":225047.82312042828},"     Begin Cumulative DFIT",{"$f":"+C405","v":225047.82312042828},{"$f":"+E406","v":226264.33213787095},{"$f":"+F406","v":226940.52377281361},227125.92215525627,227172.06243519892,227218.20778414159,227264.34806408425,227310.49341302691,227356.63115846956,227402.77143841222,227448.91425285488,227495.04439479756,227541.18467474022,227587.32242018287,227633.46270012553,227679.60551456819,224080.6556074984,215022.06588116175,205963.4761548251,196904.88642848845,187846.2967021518,178787.70697581515,169729.1172494785,160670.52752314185,151611.93779680523,142553.34807046858,133494.75834413193,124436.16861779529,115377.57889145866,106318.98916512202,97260.399438785389,88201.809712448754,79143.219986112119,70084.630259775484,61026.040533438849,51967.450807102214,42908.861080765579,33850.271354428944,24791.681628092305,15733.091901755666,6674.5021754190275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":226264.33213787095},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":226940.52377281361},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":227125.92215525627},227172.06243519892,227218.20778414159,227264.34806408425,227310.49341302691,227356.63115846956,227402.77143841222,227448.91425285488,227495.04439479756,227541.18467474022,227587.32242018287,227633.46270012553,227679.60551456819,224080.6556074984,215022.06588116175,205963.4761548251,196904.88642848845,187846.2967021518,178787.70697581515,169729.1172494785,160670.52752314185,151611.93779680523,142553.34807046858,133494.75834413193,124436.16861779529,115377.57889145866,106318.98916512202,97260.399438785389,88201.809712448754,79143.219986112119,70084.630259775484,61026.040533438849,51967.450807102214,42908.861080765579,33850.271354428944,24791.681628092305,15733.091901755666,6674.5021754190275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38467041815467262},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38407792108734723},0.38391640357193074,0.38387626859994417,0.38383615390836984,0.38379606828751972,0.38375600290698586,0.38371596874483688,0.38367595697749279,0.3836359675863486,0.38359601371974067,0.38355607559660304,0.38351616416949696,0.38347627503094317,0.38343640816245661,0.38343640816245661,0.38343640816245655,0.3834364081624565,0.38343640816245644,0.38343640816245644,0.38343640816245639,0.38343640816245639,0.38343640816245633,0.38343640816245639,0.38343640816245639,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245639,0.38343640816245639,0.38343640816245639,0.38343640816245639,0.38343640816245644,0.3834364081624565,0.3834364081624565,0.3834364081624565,0.38343640816245655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38467041815467262},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38407792108734723},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38391640357193074},0.38387626859994417,0.38383615390836984,0.38379606828751972,0.38375600290698586,0.38371596874483688,0.38367595697749279,0.3836359675863486,0.38359601371974067,0.38355607559660304,0.38351616416949696,0.38347627503094317,0.38343640816245661,0.38343640816245661,0.38343640816245655,0.3834364081624565,0.38343640816245644,0.38343640816245644,0.38343640816245639,0.38343640816245639,0.38343640816245633,0.38343640816245639,0.38343640816245639,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245633,0.38343640816245639,0.38343640816245639,0.38343640816245639,0.38343640816245639,0.38343640816245644,0.3834364081624565,0.3834364081624565,0.3834364081624565,0.38343640816245655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":225047.82312042828},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":226264.33213787095},{"$f":"+E409+F404","v":226940.52377281361},{"$f":"+F409+G404","v":227125.92215525627},227172.06243519892,227218.20778414159,227264.34806408425,227310.49341302691,227356.63115846956,227402.77143841222,227448.91425285488,227495.04439479756,227541.18467474022,227587.32242018287,227633.46270012553,227679.60551456819,224080.6556074984,215022.06588116175,205963.4761548251,196904.88642848845,187846.2967021518,178787.70697581515,169729.1172494785,160670.52752314185,151611.93779680523,142553.34807046858,133494.75834413193,124436.16861779529,115377.57889145866,106318.98916512202,97260.399438785389,88201.809712448754,79143.219986112119,70084.630259775484,61026.040533438849,51967.450807102214,42908.861080765579,33850.271354428944,24791.681628092305,15733.091901755666,6674.5021754190275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":147863.566480551},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":149080.07549799368},{"$f":"IF(F403<>0,+E410+F403,0)","v":149756.26713293634},{"$f":"IF(G403<>0,+F410+G403,0)","v":149941.66551537899},149987.80579532165,150033.95114426431,150080.09142420697,150126.23677314963,150172.37451859229,150218.51479853495,150264.65761297761,150310.78775492028,150356.92803486294,150403.06578030559,150449.20606024825,150495.34887469091,148116.45674413358,142128.76356407625,136141.07038401891,130153.37720396157,124165.68402390424,118177.9908438469,112190.29766378956,106202.60448373223,100214.91130367489,94227.218123617553,88239.524943560216,82251.83176350288,76264.138583445543,70276.445403388207,64288.75222333087,58301.059043273533,52313.365863216197,46325.67268315886,40337.979503101524,34350.286323044187,28362.593142986854,22374.899962929521,16387.206782872188,10399.513602814855,4411.8204227575216,-9.9134922493249178E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":77184.256639877276},{"$f":"+E413","v":77184.256639877276},{"$f":"+F413","v":77184.256639877276},77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,75964.198863364814,72893.302317085501,69822.405770806188,66751.50922452689,63680.612678247584,60609.716131968278,57538.819585688972,54467.923039409667,51397.026493130368,48326.129946851062,45255.233400571757,42184.336854292458,39113.44030801316,36042.543761733861,32971.647215454563,29900.750669175261,26829.854122895958,23758.957576616656,20688.061030337354,17617.164484058052,14546.26793777875,11475.371391499448,8404.474845220142,5333.5782989408372,2262.6817526615323,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,{"$f":"+BR413","v":1.255102688446641E-10},1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1220.0577765124549,3070.8965462793067,3070.8965462793067,3070.8965462793049,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.8965462793012,3070.896546279303,3070.896546279303,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.8965462793049,3070.8965462793049,3070.8965462793049,2262.6817526614068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":77184.256639877276},"     End Excess Deferred",{"$f":"+E411-E412","v":77184.256639877276},{"$f":"+F411-F412","v":77184.256639877276},77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,77184.256639877276,75964.198863364814,72893.302317085501,69822.405770806188,66751.50922452689,63680.612678247584,60609.716131968278,57538.819585688972,54467.923039409667,51397.026493130368,48326.129946851062,45255.233400571757,42184.336854292458,39113.44030801316,36042.543761733861,32971.647215454563,29900.750669175261,26829.854122895958,23758.957576616656,20688.061030337354,17617.164484058052,14546.26793777875,11475.371391499448,8404.474845220142,5333.5782989408372,2262.6817526615323,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,{"$f":"+BR411-BR412","v":1.255102688446641E-10},1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10,1.255102688446641E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":77184.256639877101},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1220.0577765124549,3070.8965462793067,3070.8965462793067,3070.8965462793049,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.8965462793012,3070.896546279303,3070.896546279303,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.8965462793049,3070.8965462793049,3070.8965462793049,2262.6817526614068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":753778.15639932069},"     Begin Cumulative Difference",{"$f":"+$C417","v":753778.15639932069},{"$f":"+E419","v":762845.21433652064},{"$f":"+F419","v":768923.76227372058},772237.93021092063,773087.26814812061,773324.65608532063,773562.04402252065,773799.43195972068,774036.8198969207,774274.21783412073,774511.61577132076,774749.00370852079,774986.42164572084,775223.80958292086,775461.20752012089,775698.64545732085,775936.04339452088,761812.98133172083,731033.25926892087,700253.53720612091,669473.81514332094,638694.09308052098,607914.37101772102,577134.64895492105,546354.92689212109,515575.20482932107,484795.48276652105,454015.76070372103,423236.038640921,392456.31657812098,361676.59451532096,330896.87245252094,300117.15038972092,269337.4283269209,238557.7062641209,207777.98420132091,176998.26213852092,146218.54007572093,115438.81801292092,84659.095950120914,53879.373887320908,23099.651824520904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":9067.0579371999956},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":6078.5479371999936},3314.1679371999962,849.33793719999812,237.3879371999974,237.3879371999974,237.3879371999974,237.3879371999974,237.39793719999579,237.39793719999579,237.3879371999974,237.41793719999623,237.3879371999974,237.39793719999579,237.43793719999667,237.39793719999579,-14123.062062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":762845.21433652064},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":768923.76227372058},772237.93021092063,773087.26814812061,773324.65608532063,773562.04402252065,773799.43195972068,774036.8198969207,774274.21783412073,774511.61577132076,774749.00370852079,774986.42164572084,775223.80958292086,775461.20752012089,775698.64545732085,775936.04339452088,761812.98133172083,731033.25926892087,700253.53720612091,669473.81514332094,638694.09308052098,607914.37101772102,577134.64895492105,546354.92689212109,515575.20482932107,484795.48276652105,454015.76070372103,423236.038640921,392456.31657812098,361676.59451532096,330896.87245252094,300117.15038972092,269337.4283269209,238557.7062641209,207777.98420132091,176998.26213852092,146218.54007572093,115438.81801292092,84659.095950120914,53879.373887320908,23099.651824520904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":9067.0579371999956},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":6078.5479371999936},3314.1679371999962,849.33793719999812,237.3879371999974,237.3879371999974,237.3879371999974,237.3879371999974,237.39793719999579,237.39793719999579,237.3879371999974,237.41793719999623,237.3879371999974,237.39793719999579,237.43793719999667,237.39793719999579,-14123.062062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-30779.722062800003,-23099.651824520904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38197199732256204,0.3819719973225621,0.38197199732256204,0.38197199732256198,0.38197199732256198,0.38197199732256198,0.38197199732256198,0.38197199732256193,0.38197199732256193,0.38197199732256193,0.38197199732256198,0.38197199732256198,0.38197199732256204,0.3819719973225621,0.3819719973225621,0.38197199732256215,0.38197199732256215,0.38197199732256215,0.3819719973225621,0.3819719973225621,0.38197199732256204,0.38197199732256198,0.38197199732256204,0.38197199732256204,0.3819719973225621,0.3819719973225621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":2298.0458341833391},{"$f":"IF(F417=0,0,F420*$C422)","v":1540.6079746833384},{"$f":"IF(G417=0,0,G420*$C422)","v":839.97586368333907},215.26470018333953,60.165972683339341,60.165972683339341,60.165972683339341,60.165972683339341,60.168507183338939,60.168507183338939,60.165972683339341,60.173576183339044,60.165972683339341,60.168507183338939,60.178645183339157,60.168507183338939,-3579.4900798166609,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-7801.1205568166615,-5854.6067549248237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":2298.0458341833391},{"$f":"+F420*F421","v":1540.6079746833384},{"$f":"+G420*G421","v":839.97586368333907},215.26470018333953,60.165972683339341,60.165972683339341,60.165972683339341,60.165972683339341,60.168507183338939,60.168507183338939,60.165972683339341,60.173576183339044,60.165972683339341,60.168507183338939,60.178645183339157,60.168507183338939,-5394.6142244382208,-11756.991913361047,-11756.991913361047,-11756.991913361046,-11756.991913361046,-11756.991913361046,-11756.991913361046,-11756.991913361044,-11756.991913361044,-11756.991913361044,-11756.991913361046,-11756.991913361046,-11756.991913361047,-11756.991913361047,-11756.991913361047,-11756.991913361049,-11756.991913361049,-11756.991913361049,-11756.991913361047,-11756.991913361047,-11756.991913361047,-11756.991913361046,-11756.991913361047,-11756.991913361047,-11756.991913361047,-8823.420144868016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":290769.92383103794},"     Begin Cumulative DFIT",{"$f":"+C424","v":290769.92383103794},{"$f":"+E425","v":293067.96966522129},{"$f":"+F425","v":294608.57763990463},295448.55350358796,295663.81820377131,295723.98417645466,295784.150149138,295844.31612182135,295904.4820945047,295964.65060168802,296024.81910887134,296084.98508155468,296145.15865773801,296205.32463042135,296265.49313760467,296325.67178278801,296385.84028997133,290991.22606553312,279234.23415217205,267477.24223881098,255720.25032544995,243963.25841208891,232206.26649872787,220449.27458536683,208692.28267200579,196935.29075864475,185178.29884528372,173421.30693192268,161664.31501856164,149907.3231052006,138150.33119183956,126393.33927847851,114636.34736511746,102879.3554517564,91122.363538395351,79365.371625034299,67608.379711673246,55851.3877983122,44094.395884951155,32337.403971590109,20580.412058229063,8823.420144868016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":293067.96966522129},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":294608.57763990463},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":295448.55350358796},295663.81820377131,295723.98417645466,295784.150149138,295844.31612182135,295904.4820945047,295964.65060168802,296024.81910887134,296084.98508155468,296145.15865773801,296205.32463042135,296265.49313760467,296325.67178278801,296385.84028997133,290991.22606553312,279234.23415217205,267477.24223881098,255720.25032544995,243963.25841208891,232206.26649872787,220449.27458536683,208692.28267200579,196935.29075864475,185178.29884528372,173421.30693192268,161664.31501856164,149907.3231052006,138150.33119183956,126393.33927847851,114636.34736511746,102879.3554517564,91122.363538395351,79365.371625034299,67608.379711673246,55851.3877983122,44094.395884951155,32337.403971590109,20580.412058229063,8823.420144868016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38417750306019177},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38314406719431077},0.38258746682242395,0.38244559234821501,0.38240599449324625,0.38236642094157203,0.38232687167082491,0.38228734665866493,0.38224784421931379,0.38220836599599101,0.38216891362786309,0.38212948044800521,0.38209007639972148,0.38205069481817694,0.38201133071218174,0.38197199732256204,0.3819719973225621,0.38197199732256204,0.38197199732256198,0.38197199732256198,0.38197199732256198,0.38197199732256198,0.38197199732256193,0.38197199732256193,0.38197199732256193,0.38197199732256198,0.38197199732256198,0.38197199732256204,0.3819719973225621,0.3819719973225621,0.38197199732256215,0.38197199732256215,0.38197199732256215,0.3819719973225621,0.3819719973225621,0.38197199732256204,0.38197199732256198,0.38197199732256204,0.38197199732256204,0.3819719973225621,0.3819719973225621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38417750306019177},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38314406719431077},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38258746682242395},0.38244559234821501,0.38240599449324625,0.38236642094157203,0.38232687167082491,0.38228734665866493,0.38224784421931379,0.38220836599599101,0.38216891362786309,0.38212948044800521,0.38209007639972148,0.38205069481817694,0.38201133071218174,0.38197199732256204,0.3819719973225621,0.38197199732256204,0.38197199732256198,0.38197199732256198,0.38197199732256198,0.38197199732256198,0.38197199732256193,0.38197199732256193,0.38197199732256193,0.38197199732256198,0.38197199732256198,0.38197199732256204,0.3819719973225621,0.3819719973225621,0.38197199732256215,0.38197199732256215,0.38197199732256215,0.3819719973225621,0.3819719973225621,0.38197199732256204,0.38197199732256198,0.38197199732256204,0.38197199732256204,0.3819719973225621,0.3819719973225621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":290769.92383103794},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":293067.96966522129},{"$f":"+E428+F423","v":294608.57763990463},{"$f":"+F428+G423","v":295448.55350358796},295663.81820377131,295723.98417645466,295784.150149138,295844.31612182135,295904.4820945047,295964.65060168802,296024.81910887134,296084.98508155468,296145.15865773801,296205.32463042135,296265.49313760467,296325.67178278801,296385.84028997133,290991.22606553312,279234.23415217205,267477.24223881098,255720.25032544995,243963.25841208891,232206.26649872787,220449.27458536683,208692.28267200579,196935.29075864475,185178.29884528372,173421.30693192268,161664.31501856164,149907.3231052006,138150.33119183956,126393.33927847851,114636.34736511746,102879.3554517564,91122.363538395351,79365.371625034299,67608.379711673246,55851.3877983122,44094.395884951155,32337.403971590109,20580.412058229063,8823.420144868016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":191045.07373940785},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":193343.11957359119},{"$f":"IF(F422<>0,+E429+F422,0)","v":194883.72754827453},{"$f":"IF(G422<>0,+F429+G422,0)","v":195723.70341195786},195938.96811214121,195999.13408482456,196059.30005750791,196119.46603019125,196179.6320028746,196239.80051005795,196299.9690172413,196360.13498992464,196420.30856610797,196480.47453879131,196540.64304597466,196600.82169115799,196660.99019834134,193081.50011852468,185280.37956170802,177479.25900489136,169678.13844807469,161877.01789125803,154075.89733444137,146274.77677762471,138473.65622080804,130672.53566399138,122871.41510717472,115070.29455035806,107269.17399354139,99468.053436724731,91666.932879908069,83865.812323091406,76064.691766274744,68263.571209458081,60462.450652641419,52661.330095824756,44860.209539008094,37059.088982191432,29257.968425374769,21456.847868558107,13655.727311741444,5854.6067549247828,-4.0927261579781771E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":99724.850091630098},{"$f":"+E432","v":99724.850091630098},{"$f":"+F432","v":99724.850091630098},99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,97909.725947008541,93953.854590464151,89997.98323391976,86042.11187737537,82086.240520830979,78130.369164286589,74174.497807742198,70218.626451197822,66262.755094653447,62306.883738109063,58351.01238156468,54395.141025020297,50439.269668475914,46483.398311931531,42527.526955387148,38571.655598842757,34615.784242298367,30659.91288575398,26704.041529209593,22748.170172665206,18792.29881612082,14836.427459576436,10880.55610303205,6924.6847464876637,2968.8133899432778,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,{"$f":"+BR432","v":8.5492501966655254E-11},8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1815.1241446215599,3955.8713565443859,3955.8713565443859,3955.8713565443841,3955.8713565443841,3955.8713565443841,3955.8713565443841,3955.8713565443823,3955.8713565443823,3955.8713565443823,3955.8713565443841,3955.8713565443841,3955.8713565443859,3955.8713565443859,3955.8713565443859,3955.8713565443877,3955.8713565443877,3955.8713565443877,3955.8713565443859,3955.8713565443859,3955.8713565443859,3955.8713565443841,3955.8713565443859,3955.8713565443859,3955.8713565443859,2968.8133899431923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":99724.850091630098},"     End Excess Deferred",{"$f":"+E430-E431","v":99724.850091630098},{"$f":"+F430-F431","v":99724.850091630098},99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,99724.850091630098,97909.725947008541,93953.854590464151,89997.98323391976,86042.11187737537,82086.240520830979,78130.369164286589,74174.497807742198,70218.626451197822,66262.755094653447,62306.883738109063,58351.01238156468,54395.141025020297,50439.269668475914,46483.398311931531,42527.526955387148,38571.655598842757,34615.784242298367,30659.91288575398,26704.041529209593,22748.170172665206,18792.29881612082,14836.427459576436,10880.55610303205,6924.6847464876637,2968.8133899432778,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,{"$f":"+BR430-BR431","v":8.5492501966655254E-11},8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11,8.5492501966655254E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":99724.850091630011},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1815.1241446215599,3955.8713565443859,3955.8713565443859,3955.8713565443841,3955.8713565443841,3955.8713565443841,3955.8713565443841,3955.8713565443823,3955.8713565443823,3955.8713565443823,3955.8713565443841,3955.8713565443841,3955.8713565443859,3955.8713565443859,3955.8713565443859,3955.8713565443877,3955.8713565443877,3955.8713565443877,3955.8713565443859,3955.8713565443859,3955.8713565443859,3955.8713565443841,3955.8713565443859,3955.8713565443859,3955.8713565443859,2968.8133899431923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":813328.7027278312},"     Begin Cumulative Difference",{"$f":"+$C436","v":813328.7027278312},{"$f":"+E438","v":826757.77110523125},{"$f":"+F438","v":836650.7094826313},843272.75786003133,846869.21623743128,847765.66461483133,848026.74299223139,848287.81136963144,848548.87974703149,848809.93812443153,849070.99650183157,849332.06487923162,849593.12325663166,849854.1816340317,850115.23001143173,850376.27838883176,850637.34676623181,850898.37514363183,835026.65352103184,801307.4818984319,767588.31027583196,733869.13865323202,700149.96703063208,666430.79540803214,632711.6237854322,598992.45216283225,565273.28054023231,531554.10891763237,497834.93729503237,464115.76567243238,430396.59404983238,396677.42242723238,362958.25080463238,329239.07918203238,295519.90755943238,261800.73593683238,228081.56431423238,194362.39269163238,160643.22106903238,126924.04944643239,93204.877823832387,59485.706201232388,25766.534578632389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":13429.068377399999},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":9892.9383774000016},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":6622.0483774000022},3596.4583773999984,896.44837740000366,261.07837740000105,261.06837739999901,261.06837739999901,261.05837740000425,261.05837740000425,261.06837739999901,261.05837740000425,261.05837740000425,261.04837740000221,261.04837740000221,261.06837739999901,261.02837739999813,-15871.721622599998,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":826757.77110523125},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":836650.7094826313},843272.75786003133,846869.21623743128,847765.66461483133,848026.74299223139,848287.81136963144,848548.87974703149,848809.93812443153,849070.99650183157,849332.06487923162,849593.12325663166,849854.1816340317,850115.23001143173,850376.27838883176,850637.34676623181,850898.37514363183,835026.65352103184,801307.4818984319,767588.31027583196,733869.13865323202,700149.96703063208,666430.79540803214,632711.6237854322,598992.45216283225,565273.28054023231,531554.10891763237,497834.93729503237,464115.76567243238,430396.59404983238,396677.42242723238,362958.25080463238,329239.07918203238,295519.90755943238,261800.73593683238,228081.56431423238,194362.39269163238,160643.22106903238,126924.04944643239,93204.877823832387,59485.706201232388,25766.534578632389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":13429.068377399999},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":9892.9383774000016},6622.0483774000022,3596.4583773999984,896.44837740000366,261.07837740000105,261.06837739999901,261.06837739999901,261.05837740000425,261.05837740000425,261.06837739999901,261.05837740000425,261.05837740000425,261.04837740000221,261.04837740000221,261.06837739999901,261.02837739999813,-15871.721622599998,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-33719.171622599999,-25766.534578632389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37990856487001584,0.37990856487001584,0.37990856487001579,0.37990856487001579,0.37990856487001573,0.37990856487001573,0.37990856487001567,0.37990856487001567,0.37990856487001562,0.37990856487001556,0.37990856487001556,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001545,0.37990856487001545,0.3799085648700154,0.37990856487001545,0.37990856487001545,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001556,0.37990856487001556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":3403.5973802520298},{"$f":"IF(F436=0,0,F439*$C441)","v":2507.3652317520305},{"$f":"IF(G436=0,0,G439*$C441)","v":1678.3581612520306},911.52237575202969,227.20484125203095,66.170314752030265,66.167780252029758,66.167780252029758,66.165245752031083,66.165245752031083,66.167780252029758,66.165245752031083,66.165245752031083,66.162711252030562,66.162711252030562,66.167780252029758,66.157642252029532,-4022.6878452479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-8546.1240477479696,-6530.5281889543794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":3403.5973802520298},{"$f":"+F439*F440","v":2507.3652317520305},{"$f":"+G439*G440","v":1678.3581612520306},911.52237575202969,227.20484125203095,66.170314752030265,66.167780252029758,66.167780252029758,66.165245752031083,66.165245752031083,66.167780252029758,66.165245752031083,66.165245752031083,66.162711252030562,66.162711252030562,66.167780252029758,66.157642252029532,-6029.8029836583646,-12810.202099747728,-12810.202099747727,-12810.202099747727,-12810.202099747725,-12810.202099747725,-12810.202099747723,-12810.202099747723,-12810.202099747721,-12810.202099747719,-12810.202099747719,-12810.202099747718,-12810.202099747718,-12810.202099747718,-12810.202099747718,-12810.202099747718,-12810.202099747716,-12810.202099747716,-12810.202099747714,-12810.202099747716,-12810.202099747716,-12810.202099747718,-12810.202099747718,-12810.202099747718,-12810.202099747719,-9788.9271734418617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":313741.54707726085},"     Begin Cumulative DFIT",{"$f":"+C443","v":313741.54707726085},{"$f":"+E444","v":317145.14445751288},{"$f":"+F444","v":319652.50968926493},321330.86785051698,322242.39022626902,322469.59506752103,322535.76538227306,322601.93316252512,322668.10094277718,322734.2661885292,322800.43143428123,322866.59921453329,322932.76446028531,322998.92970603734,323065.09241728939,323131.25512854144,323197.42290879349,323263.58055104554,317233.77756738715,304423.57546763943,291613.37336789171,278803.17126814398,265992.96916839626,253182.76706864854,240372.56496890081,227562.36286915309,214752.16076940537,201941.95866965764,189131.75656990992,176321.5544701622,163511.35237041448,150701.15027066675,137890.94817091903,125080.74607117131,112270.54397142358,99460.341871675861,86650.139771928152,73839.937672180444,61029.735572432728,48219.533472685012,35409.331372937297,22599.129273189581,9788.9271734418617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":317145.14445751288},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":319652.50968926493},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":321330.86785051698},322242.39022626902,322469.59506752103,322535.76538227306,322601.93316252512,322668.10094277718,322734.2661885292,322800.43143428123,322866.59921453329,322932.76446028531,322998.92970603734,323065.09241728939,323131.25512854144,323197.42290879349,323263.58055104554,317233.77756738715,304423.57546763943,291613.37336789171,278803.17126814398,265992.96916839626,253182.76706864854,240372.56496890081,227562.36286915309,214752.16076940537,201941.95866965764,189131.75656990992,176321.5544701622,163511.35237041448,150701.15027066675,137890.94817091903,125080.74607117131,112270.54397142358,99460.341871675861,86650.139771928152,73839.937672180444,61029.735572432728,48219.533472685012,35409.331372937297,22599.129273189581,9788.9271734418617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38360104439483528},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38206207927192448},0.38105211493604579,0.38051021816327774,0.38037586154663378,0.3803367854228481,0.38029773484739499,0.38025870830089442,0.38021970725467386,0.38018073019125309,0.38014177559685375,0.38010284643363207,0.3800639411869467,0.38002506132368086,0.37998620533108374,0.37994737021299996,0.37990856487001584,0.37990856487001584,0.37990856487001579,0.37990856487001579,0.37990856487001573,0.37990856487001573,0.37990856487001567,0.37990856487001567,0.37990856487001562,0.37990856487001556,0.37990856487001556,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001545,0.37990856487001545,0.3799085648700154,0.37990856487001545,0.37990856487001545,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001556,0.37990856487001556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38360104439483528},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38206207927192448},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38105211493604579},0.38051021816327774,0.38037586154663378,0.3803367854228481,0.38029773484739499,0.38025870830089442,0.38021970725467386,0.38018073019125309,0.38014177559685375,0.38010284643363207,0.3800639411869467,0.38002506132368086,0.37998620533108374,0.37994737021299996,0.37990856487001584,0.37990856487001584,0.37990856487001579,0.37990856487001579,0.37990856487001573,0.37990856487001573,0.37990856487001567,0.37990856487001567,0.37990856487001562,0.37990856487001556,0.37990856487001556,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001545,0.37990856487001545,0.3799085648700154,0.37990856487001545,0.37990856487001545,0.37990856487001551,0.37990856487001551,0.37990856487001551,0.37990856487001556,0.37990856487001556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":313741.54707726085},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":317145.14445751288},{"$f":"+E447+F442","v":319652.50968926493},{"$f":"+F447+G442","v":321330.86785051698},322242.39022626902,322469.59506752103,322535.76538227306,322601.93316252512,322668.10094277718,322734.2661885292,322800.43143428123,322866.59921453329,322932.76446028531,322998.92970603734,323065.09241728939,323131.25512854144,323197.42290879349,323263.58055104554,317233.77756738715,304423.57546763943,291613.37336789171,278803.17126814398,265992.96916839626,253182.76706864854,240372.56496890081,227562.36286915309,214752.16076940537,201941.95866965764,189131.75656990992,176321.5544701622,163511.35237041448,150701.15027066675,137890.94817091903,125080.74607117131,112270.54397142358,99460.341871675861,86650.139771928152,73839.937672180444,61029.735572432728,48219.533472685012,35409.331372937297,22599.129273189581,9788.9271734418617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":206138.15970636884},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":209541.75708662087},{"$f":"IF(F441<>0,+E448+F441,0)","v":212049.12231837289},{"$f":"IF(G441<>0,+F448+G441,0)","v":213727.48047962491},214639.00285537695,214866.20769662899,214932.37801138102,214998.54579163305,215064.71357188508,215130.8788176371,215197.04406338913,215263.21184364115,215329.37708939318,215395.5423351452,215461.70504639723,215527.86775764925,215594.03553790128,215660.19318015329,211637.50533490532,203091.38128715736,194545.2572394094,185999.13319166144,177453.00914391348,168906.88509616553,160360.76104841757,151814.63700066961,143268.51295292165,134722.38890517369,126176.26485742572,117630.14080967774,109084.01676192977,100537.8927141818,91991.768666433825,83445.644618685852,74899.520570937879,66353.396523189906,57807.272475441932,49261.148427693959,40715.024379945986,32168.900332198016,23622.776284450047,15076.652236702077,6530.5281889541075,-2.7193891583010554E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":107603.38737089201},{"$f":"+E451","v":107603.38737089201},{"$f":"+F451","v":107603.38737089201},107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,105596.27223248161,101332.19418048185,97068.116128482099,92804.038076482335,88539.960024482585,84275.881972482835,80011.803920483086,75747.725868483336,71483.647816483586,67219.569764483836,62955.491712484087,58691.413660484337,54427.335608484587,50163.257556484838,45899.179504485088,41635.101452485338,37371.023400485588,33106.945348485839,28842.867296486096,24578.78924448635,20314.711192486604,16050.633140486856,11786.555088487108,7522.4770364873602,3258.3989844876105,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,{"$f":"+BR451","v":1.2823875294998288E-10},1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2007.115138410395,4264.0780519997588,4264.078051999757,4264.078051999757,4264.0780519997552,4264.0780519997552,4264.0780519997534,4264.0780519997534,4264.0780519997516,4264.0780519997497,4264.0780519997497,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997461,4264.0780519997461,4264.0780519997443,4264.0780519997461,4264.0780519997461,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997497,3258.3989844874823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":107603.38737089201},"     End Excess Deferred",{"$f":"+E449-E450","v":107603.38737089201},{"$f":"+F449-F450","v":107603.38737089201},107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,107603.38737089201,105596.27223248161,101332.19418048185,97068.116128482099,92804.038076482335,88539.960024482585,84275.881972482835,80011.803920483086,75747.725868483336,71483.647816483586,67219.569764483836,62955.491712484087,58691.413660484337,54427.335608484587,50163.257556484838,45899.179504485088,41635.101452485338,37371.023400485588,33106.945348485839,28842.867296486096,24578.78924448635,20314.711192486604,16050.633140486856,11786.555088487108,7522.4770364873602,3258.3989844876105,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,{"$f":"+BR449-BR450","v":1.2823875294998288E-10},1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10,1.2823875294998288E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":107603.38737089191},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2007.115138410395,4264.0780519997588,4264.078051999757,4264.078051999757,4264.0780519997552,4264.0780519997552,4264.0780519997534,4264.0780519997534,4264.0780519997516,4264.0780519997497,4264.0780519997497,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997461,4264.0780519997461,4264.0780519997443,4264.0780519997461,4264.0780519997461,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997497,3258.3989844874823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":436216.67000188923},"     Begin Cumulative Difference",{"$f":"+$C455","v":436216.67000188923},{"$f":"+E457","v":445593.93531358923},{"$f":"+F457","v":452885.26062528923},458247.11593698926,461824.20124868926,463750.37656038924,464149.45187208924,464297.39718378923,464445.33249548922,464593.28780718922,464741.2231188892,464889.17843058921,465037.09374228923,465185.04905398923,465333.00436568924,465480.96967738925,465628.90498908923,465776.80030078924,465924.76561248925,456781.19092418923,438346.10623588925,419911.02154758928,401475.9368592893,383040.85217098932,364605.76748268935,346170.68279438937,327735.5981060894,309300.51341778942,290865.42872948945,272430.34404118947,253995.25935288946,235560.17466458946,217125.08997628946,198690.00528798945,180254.92059968945,161819.83591138944,143384.75122308944,124949.66653478943,106514.58184648943,88079.497158189421,69644.412469889416,51209.327781589418,32774.24309328942,14339.158404989423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":9377.2653117000009},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":7291.3253117000022},5361.855311700001,3577.0853117000006,1926.1753117000007,399.0753117000022,147.94531170000118,147.93531170000279,147.95531170000322,147.93531170000279,147.95531170000322,147.91531170000235,147.95531170000322,147.95531170000322,147.96531170000162,147.93531170000279,147.89531170000191,147.96531170000162,-9143.5746882999974,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":445593.93531358923},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":452885.26062528923},458247.11593698926,461824.20124868926,463750.37656038924,464149.45187208924,464297.39718378923,464445.33249548922,464593.28780718922,464741.2231188892,464889.17843058921,465037.09374228923,465185.04905398923,465333.00436568924,465480.96967738925,465628.90498908923,465776.80030078924,465924.76561248925,456781.19092418923,438346.10623588925,419911.02154758928,401475.9368592893,383040.85217098932,364605.76748268935,346170.68279438937,327735.5981060894,309300.51341778942,290865.42872948945,272430.34404118947,253995.25935288946,235560.17466458946,217125.08997628946,198690.00528798945,180254.92059968945,161819.83591138944,143384.75122308944,124949.66653478943,106514.58184648943,88079.497158189421,69644.412469889416,51209.327781589418,32774.24309328942,14339.158404989423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":9377.2653117000009},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":7291.3253117000022},5361.855311700001,3577.0853117000006,1926.1753117000007,399.0753117000022,147.94531170000118,147.93531170000279,147.95531170000322,147.93531170000279,147.95531170000322,147.91531170000235,147.95531170000322,147.95531170000322,147.96531170000162,147.93531170000279,147.89531170000191,147.96531170000162,-9143.5746882999974,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-18435.084688299998,-14339.158404989423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.37731434398992381,0.37731434398992386,0.37731434398992386,0.37731434398992386,0.37731434398992386,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992386,0.37731434398992386,0.37731434398992392,0.37731434398992397,0.37731434398992403,0.37731434398992403,0.37731434398992408,0.37731434398992414,0.37731434398992414,0.37731434398992419,0.37731434398992419,0.37731434398992419,0.37731434398992419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":2376.6678932503655},{"$f":"IF(F455=0,0,F458*$C460)","v":1847.9864002503657},{"$f":"IF(G455=0,0,G458*$C460)","v":1358.9622287503653},906.61227225036521,488.18913275036522,101.14563775036557,37.496739250365302,37.494204750365704,37.499273750365816,37.494204750365704,37.499273750365816,37.489135750365598,37.499273750365816,37.499273750365816,37.501808250365414,37.494204750365704,37.484066750365486,37.501808250365414,-2317.4390047496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-4672.3722142496345,-3634.2596977445692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":2376.6678932503655},{"$f":"+F458*F459","v":1847.9864002503657},{"$f":"+G458*G459","v":1358.9622287503653},906.61227225036521,488.18913275036522,101.14563775036557,37.496739250365302,37.494204750365704,37.499273750365816,37.494204750365704,37.499273750365816,37.489135750365598,37.499273750365816,37.499273750365816,37.501808250365414,37.494204750365704,37.484066750365486,37.501808250365414,-3450.0018852387857,-6955.8218855646037,-6955.8218855646037,-6955.8218855646037,-6955.8218855646037,-6955.8218855646028,-6955.8218855646028,-6955.8218855646028,-6955.8218855646028,-6955.8218855646028,-6955.8218855646028,-6955.8218855646028,-6955.8218855646028,-6955.8218855646037,-6955.8218855646037,-6955.8218855646046,-6955.8218855646055,-6955.8218855646064,-6955.8218855646064,-6955.8218855646073,-6955.8218855646091,-6955.8218855646091,-6955.8218855646101,-6955.8218855646101,-6955.8218855646101,-5410.3701469461921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":168270.58045322876},"     Begin Cumulative DFIT",{"$f":"+C462","v":168270.58045322876},{"$f":"+E463","v":170647.24834647911},{"$f":"+F463","v":172495.23474672949},173854.19697547986,174760.80924773024,175248.9983804806,175350.14401823096,175387.64075748133,175425.13496223171,175462.63423598208,175500.12844073246,175537.62771448283,175575.1168502332,175612.61612398358,175650.11539773396,175687.61720598431,175725.11141073468,175762.59547748504,175800.09728573539,172350.09540049662,165394.27351493202,158438.45162936742,151482.62974380283,144526.80785823823,137570.98597267363,130615.16408710903,123659.34220154444,116703.52031597984,109747.69843041524,102791.87654485065,95836.054659286048,88880.232773721451,81924.410888156854,74968.589002592256,68012.767117027659,61056.945231463054,54101.12334589845,47145.301460333845,40189.479574769241,33233.657689204629,26277.83580364002,19322.013918075412,12366.192032510802,5410.3701469461921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":170647.24834647911},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":172495.23474672949},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":173854.19697547986},174760.80924773024,175248.9983804806,175350.14401823096,175387.64075748133,175425.13496223171,175462.63423598208,175500.12844073246,175537.62771448283,175575.1168502332,175612.61612398358,175650.11539773396,175687.61720598431,175725.11141073468,175762.59547748504,175800.09728573539,172350.09540049662,165394.27351493202,158438.45162936742,151482.62974380283,144526.80785823823,137570.98597267363,130615.16408710903,123659.34220154444,116703.52031597984,109747.69843041524,102791.87654485065,95836.054659286048,88880.232773721451,81924.410888156854,74968.589002592256,68012.767117027659,61056.945231463054,54101.12334589845,47145.301460333845,40189.479574769241,33233.657689204629,26277.83580364002,19322.013918075412,12366.192032510802,5410.3701469461921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38296582341585317},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38088065508815394},0.37938961518611169,0.37841414281713381,0.37789510745046218,0.37778810965084181,0.37774849013003453,0.37770889852560952,0.37766932678717652,0.37762978558894988,0.37759026421539232,0.37755077866440501,0.37751130755623669,0.37747186154820123,0.37743243795282988,0.37739304739866253,0.37735369250675671,0.37731434398992381,0.37731434398992386,0.37731434398992386,0.37731434398992386,0.37731434398992386,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992386,0.37731434398992386,0.37731434398992392,0.37731434398992397,0.37731434398992403,0.37731434398992403,0.37731434398992408,0.37731434398992414,0.37731434398992414,0.37731434398992419,0.37731434398992419,0.37731434398992419,0.37731434398992419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38296582341585317},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38088065508815394},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37938961518611169},0.37841414281713381,0.37789510745046218,0.37778810965084181,0.37774849013003453,0.37770889852560952,0.37766932678717652,0.37762978558894988,0.37759026421539232,0.37755077866440501,0.37751130755623669,0.37747186154820123,0.37743243795282988,0.37739304739866253,0.37735369250675671,0.37731434398992381,0.37731434398992386,0.37731434398992386,0.37731434398992386,0.37731434398992386,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992381,0.37731434398992386,0.37731434398992386,0.37731434398992392,0.37731434398992397,0.37731434398992403,0.37731434398992403,0.37731434398992408,0.37731434398992414,0.37731434398992414,0.37731434398992419,0.37731434398992419,0.37731434398992419,0.37731434398992419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":168270.58045322876},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":170647.24834647911},{"$f":"+E466+F461","v":172495.23474672949},{"$f":"+F466+G461","v":173854.19697547986},174760.80924773024,175248.9983804806,175350.14401823096,175387.64075748133,175425.13496223171,175462.63423598208,175500.12844073246,175537.62771448283,175575.1168502332,175612.61612398358,175650.11539773396,175687.61720598431,175725.11141073468,175762.59547748504,175800.09728573539,172350.09540049662,165394.27351493202,158438.45162936742,151482.62974380283,144526.80785823823,137570.98597267363,130615.16408710903,123659.34220154444,116703.52031597984,109747.69843041524,102791.87654485065,95836.054659286048,88880.232773721451,81924.410888156854,74968.589002592256,68012.767117027659,61056.945231463054,54101.12334589845,47145.301460333845,40189.479574769241,33233.657689204629,26277.83580364002,19322.013918075412,12366.192032510802,5410.3701469461921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":110559.11501197884},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":112935.78290522921},{"$f":"IF(F460<>0,+E467+F460,0)","v":114783.76930547957},{"$f":"IF(G460<>0,+F467+G460,0)","v":116142.73153422993},117049.34380648029,117537.53293923066,117638.67857698102,117676.17531623138,117713.66952098176,117751.16879473212,117788.66299948249,117826.16227323285,117863.65140898322,117901.15068273358,117938.64995648395,117976.15176473431,118013.64596948469,118051.13003623504,118088.63184448541,115771.19283973577,111098.82062548613,106426.44841123649,101754.07619698685,97081.703982737206,92409.331768487566,87736.959554237925,83064.587339988284,78392.215125738643,73719.842911489002,69047.470697239361,64375.098482989728,59702.726268740094,55030.354054490461,50357.981840240827,45685.609625991194,41013.23741174156,36340.865197491927,31668.492983242293,26996.12076899266,22323.748554743026,17651.376340493392,12979.004126243759,8306.6319119941254,3634.2596977444909,-7.8216544352471828E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":57711.465441249922},{"$f":"+E470","v":57711.465441249922},{"$f":"+F470","v":57711.465441249922},57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,56578.902560760769,54295.452889445798,52012.003218130827,49728.553546815856,47445.103875500885,45161.654204185914,42878.204532870943,40594.754861555972,38311.305190241001,36027.85551892603,33744.405847611059,31460.956176296091,29177.506504981124,26894.056833666153,24610.607162351182,22327.157491036211,20043.70781972124,17760.258148406268,15476.808477091297,13193.358805776325,10909.90913446135,8626.4594631463751,6343.0097918313995,4059.5601205164239,1776.1104492014483,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"+BR470","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1132.5628804891512,2283.4496713149692,2283.4496713149692,2283.4496713149692,2283.4496713149692,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149692,2283.4496713149692,2283.4496713149701,2283.4496713149711,2283.449671314972,2283.449671314972,2283.4496713149729,2283.4496713149747,2283.4496713149747,2283.4496713149756,2283.4496713149756,2283.4496713149756,1776.1104492016229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":57711.465441249922},"     End Excess Deferred",{"$f":"+E468-E469","v":57711.465441249922},{"$f":"+F468-F469","v":57711.465441249922},57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,57711.465441249922,56578.902560760769,54295.452889445798,52012.003218130827,49728.553546815856,47445.103875500885,45161.654204185914,42878.204532870943,40594.754861555972,38311.305190241001,36027.85551892603,33744.405847611059,31460.956176296091,29177.506504981124,26894.056833666153,24610.607162351182,22327.157491036211,20043.70781972124,17760.258148406268,15476.808477091297,13193.358805776325,10909.90913446135,8626.4594631463751,6343.0097918313995,4059.5601205164239,1776.1104492014483,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"+BR468-BR469","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":57711.465441250068},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1132.5628804891512,2283.4496713149692,2283.4496713149692,2283.4496713149692,2283.4496713149692,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149692,2283.4496713149692,2283.4496713149701,2283.4496713149711,2283.449671314972,2283.449671314972,2283.4496713149729,2283.4496713149747,2283.4496713149747,2283.4496713149756,2283.4496713149756,2283.4496713149756,1776.1104492016229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":223920.22248271259},"     Begin Cumulative Difference",{"$f":"+$C474","v":223920.22248271259},{"$f":"+E476","v":235844.66602391261},{"$f":"+F476","v":245961.88956511259},254407.4131063126,261306.61664751259,266775.46018871258,270921.21372991259,273843.1472711126,276563.84081231261,279284.51435351261,282005.19789471262,284725.86143591261,287446.55497711262,290167.19851831265,292887.84205951268,295608.51560071268,298329.15914191271,301049.84268311271,303770.45622431271,306491.08976551273,301765.36330671271,289593.22684791271,277421.09038911271,265248.95393031271,253076.81747151271,240904.68101271271,228732.54455391271,216560.40809511271,204388.27163631271,192216.13517751271,180043.99871871271,167871.86225991271,155699.72580111271,143527.58934231271,131355.45288351271,119183.31642471271,107011.17996591271,94839.043507112714,82666.907048312714,70494.770589512715,58322.634130712715,46150.497671912715,33978.361213112716,21806.224754312716,9634.0882955127163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":11924.443541200002},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":10117.223541200001},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":8445.5235412000002},6899.2035412000005,5468.8435411999999,4145.7535411999997,2921.9335412,2720.6935412000003,2720.6735411999998,2720.6835412,2720.6635411999996,2720.6935412000003,2720.643541200001,2720.643541200001,2720.6735411999998,2720.643541200001,2720.6835412,2720.6135412000003,2720.6335412000008,-4725.7264587999998,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":235844.66602391261},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":245961.88956511259},254407.4131063126,261306.61664751259,266775.46018871258,270921.21372991259,273843.1472711126,276563.84081231261,279284.51435351261,282005.19789471262,284725.86143591261,287446.55497711262,290167.19851831265,292887.84205951268,295608.51560071268,298329.15914191271,301049.84268311271,303770.45622431271,306491.08976551273,301765.36330671271,289593.22684791271,277421.09038911271,265248.95393031271,253076.81747151271,240904.68101271271,228732.54455391271,216560.40809511271,204388.27163631271,192216.13517751271,180043.99871871271,167871.86225991271,155699.72580111271,143527.58934231271,131355.45288351271,119183.31642471271,107011.17996591271,94839.043507112714,82666.907048312714,70494.770589512715,58322.634130712715,46150.497671912715,33978.361213112716,21806.224754312716,9634.0882955127163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":11924.443541200002},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":10117.223541200001},8445.5235412000002,6899.2035412000005,5468.8435411999999,4145.7535411999997,2921.9335412,2720.6935412000003,2720.6735411999998,2720.6835412,2720.6635411999996,2720.6935412000003,2720.643541200001,2720.643541200001,2720.6735411999998,2720.643541200001,2720.6835412,2720.6135412000003,2720.6335412000008,-4725.7264587999998,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-12172.1364588,-9634.0882955127163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35010744429023288,0.35010744429023294,0.35010744429023294,0.35010744429023299,0.35010744429023299,0.35010744429023299,0.35010744429023305,0.35010744429023305,0.35010744429023311,0.35010744429023311,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023322,0.35010744429023322,0.35010744429023322,0.35010744429023322,0.35010744429023327,0.35010744429023322,0.35010744429023322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":3022.2502155171405},{"$f":"IF(F474=0,0,F477*$C479)","v":2564.2103065171405},{"$f":"IF(G474=0,0,G477*$C479)","v":2140.5179415171401},1748.6031375171401,1386.0783955171401,1050.7412350171401,740.56405601714005,689.55977801714005,689.55470901714,689.55724351714002,689.55217451713997,689.55977801714005,689.54710551714027,689.54710551714027,689.55470901714,689.54710551714027,689.55724351714002,689.53950201714008,689.54457101714024,-1197.7353709828601,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-3085.02798548286,-2441.7596784976981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":3022.2502155171405},{"$f":"+F477*F478","v":2564.2103065171405},{"$f":"+G477*G478","v":2140.5179415171401},1748.6031375171401,1386.0783955171401,1050.7412350171401,740.56405601714005,689.55977801714005,689.55470901714,689.55724351714002,689.55217451713997,689.55977801714005,689.54710551714027,689.54710551714027,689.55470901714,689.54710551714027,689.55724351714002,689.53950201714008,689.54457101714024,-1654.5120129052004,-4261.555587142434,-4261.555587142434,-4261.5555871424349,-4261.5555871424349,-4261.5555871424349,-4261.5555871424358,-4261.5555871424358,-4261.5555871424358,-4261.5555871424358,-4261.5555871424367,-4261.5555871424367,-4261.5555871424367,-4261.5555871424367,-4261.5555871424367,-4261.5555871424367,-4261.5555871424367,-4261.5555871424367,-4261.5555871424367,-4261.5555871424376,-4261.5555871424376,-4261.5555871424376,-4261.5555871424376,-4261.5555871424385,-4261.5555871424376,-3372.9660312084061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":86377.225822706372},"     Begin Cumulative DFIT",{"$f":"+C481","v":86377.225822706372},{"$f":"+E482","v":89399.476038223511},{"$f":"+F482","v":91963.68634474065},94104.204286257795,95852.807423774939,97238.885819292074,98289.627054309211,99030.191110326356,99719.750888343493,100409.30559736064,101098.86284087777,101788.41501539492,102477.97479341205,103167.52189892919,103857.06900444633,104546.62371346347,105236.17081898061,105925.72806249774,106615.26756451488,107304.81213553202,105650.30012262682,101388.74453548439,97127.188948341965,92865.633361199536,88604.077774057107,84342.522186914677,80080.966599772248,75819.411012629818,71557.855425487389,67296.299838344959,63034.744251202523,58773.188664060086,54511.633076917649,50250.077489775213,45988.521902632776,41726.966315490339,37465.410728347902,33203.855141205466,28942.299554063029,24680.743966920592,20419.188379778156,16157.632792635719,11896.077205493282,7634.5216183508437,3372.9660312084061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":89399.476038223511},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":91963.68634474065},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":94104.204286257795},95852.807423774939,97238.885819292074,98289.627054309211,99030.191110326356,99719.750888343493,100409.30559736064,101098.86284087777,101788.41501539492,102477.97479341205,103167.52189892919,103857.06900444633,104546.62371346347,105236.17081898061,105925.72806249774,106615.26756451488,107304.81213553202,105650.30012262682,101388.74453548439,97127.188948341965,92865.633361199536,88604.077774057107,84342.522186914677,80080.966599772248,75819.411012629818,71557.855425487389,67296.299838344959,63034.744251202523,58773.188664060086,54511.633076917649,50250.077489775213,45988.521902632776,41726.966315490339,37465.410728347902,33203.855141205466,28942.299554063029,24680.743966920592,20419.188379778156,16157.632792635719,11896.077205493282,7634.5216183508437,3372.9660312084061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37906083502078941},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37389404719301217},0.36989568478860801,0.3668212028211853,0.36449711585356048,0.36279782487722184,0.3616310727406431,0.36056684270601136,0.35952335499083415,0.35849999785685971,0.35749620530450449,0.35651140366448875,0.35554508719709138,0.35459672301229672,0.35366580526617081,0.35275187689219689,0.35185445412770383,0.35097312915047651,0.35010744429023288,0.35010744429023294,0.35010744429023294,0.35010744429023299,0.35010744429023299,0.35010744429023299,0.35010744429023305,0.35010744429023305,0.35010744429023311,0.35010744429023311,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023322,0.35010744429023322,0.35010744429023322,0.35010744429023322,0.35010744429023327,0.35010744429023322,0.35010744429023322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37906083502078941},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37389404719301217},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36989568478860801},0.3668212028211853,0.36449711585356048,0.36279782487722184,0.3616310727406431,0.36056684270601136,0.35952335499083415,0.35849999785685971,0.35749620530450449,0.35651140366448875,0.35554508719709138,0.35459672301229672,0.35366580526617081,0.35275187689219689,0.35185445412770383,0.35097312915047651,0.35010744429023288,0.35010744429023294,0.35010744429023294,0.35010744429023299,0.35010744429023299,0.35010744429023299,0.35010744429023305,0.35010744429023305,0.35010744429023311,0.35010744429023311,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023316,0.35010744429023322,0.35010744429023322,0.35010744429023322,0.35010744429023322,0.35010744429023327,0.35010744429023322,0.35010744429023322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":86377.225822706372},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":89399.476038223511},{"$f":"+E485+F480","v":91963.68634474065},{"$f":"+F485+G480","v":94104.204286257795},95852.807423774939,97238.885819292074,98289.627054309211,99030.191110326356,99719.750888343493,100409.30559736064,101098.86284087777,101788.41501539492,102477.97479341205,103167.52189892919,103857.06900444633,104546.62371346347,105236.17081898061,105925.72806249774,106615.26756451488,107304.81213553202,105650.30012262682,101388.74453548439,97127.188948341965,92865.633361199536,88604.077774057107,84342.522186914677,80080.966599772248,75819.411012629818,71557.855425487389,67296.299838344959,63034.744251202523,58773.188664060086,54511.633076917649,50250.077489775213,45988.521902632776,41726.966315490339,37465.410728347902,33203.855141205466,28942.299554063029,24680.743966920592,20419.188379778156,16157.632792635719,11896.077205493282,7634.5216183508437,3372.9660312084061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":56752.580388243507},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":59774.830603760645},{"$f":"IF(F479<>0,+E486+F479,0)","v":62339.040910277785},{"$f":"IF(G479<>0,+F486+G479,0)","v":64479.558851794922},66228.161989312066,67614.240384829202,68664.981619846338,69405.545675863483,70095.10545388062,70784.660162897766,71474.2174064149,72163.769580932043,72853.32935894918,73542.876464466317,74232.423569983453,74921.978279000599,75611.525384517736,76301.08262803487,76990.622130052012,77680.166701069145,76482.431330086285,73397.40334460343,70312.375359120575,67227.34737363772,64142.319388154858,61057.291402671995,57972.263417189133,54887.235431706271,51802.207446223409,48717.179460740546,45632.151475257684,42547.123489774822,39462.09550429196,36377.067518809097,33292.039533326235,30207.011547843376,27121.983562360518,24036.955576877659,20951.9275913948,17866.899605911942,14781.871620429081,11696.843634946221,8611.8156494633604,5526.7876639804999,2441.7596784976399,-5.8207660913467407E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":29624.645434462866},{"$f":"+E489","v":29624.645434462866},{"$f":"+F489","v":29624.645434462866},29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29167.868792540525,27991.34119088095,26814.813589221376,25638.285987561801,24461.758385902227,23285.230784242653,22108.703182583078,20932.175580923504,19755.647979263929,18579.120377604355,17402.592775944777,16226.065174285201,15049.537572625624,13873.009970966048,12696.482369306472,11519.954767646896,10343.427165987319,9166.8995643277431,7990.3719626681668,6813.8443610085887,5637.3167593490107,4460.7891576894326,3284.261556029855,2107.7339543702765,931.20635271069887,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,{"$f":"+BR489","v":-9.0949470177292824E-12},-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.77664192234033,1176.527601659574,1176.527601659574,1176.5276016595749,1176.5276016595749,1176.5276016595749,1176.5276016595758,1176.5276016595758,1176.5276016595758,1176.5276016595758,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595776,1176.5276016595776,1176.5276016595776,1176.5276016595776,1176.5276016595785,1176.5276016595776,931.20635271070796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":29624.645434462866},"     End Excess Deferred",{"$f":"+E487-E488","v":29624.645434462866},{"$f":"+F487-F488","v":29624.645434462866},29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29624.645434462866,29167.868792540525,27991.34119088095,26814.813589221376,25638.285987561801,24461.758385902227,23285.230784242653,22108.703182583078,20932.175580923504,19755.647979263929,18579.120377604355,17402.592775944777,16226.065174285201,15049.537572625624,13873.009970966048,12696.482369306472,11519.954767646896,10343.427165987319,9166.8995643277431,7990.3719626681668,6813.8443610085887,5637.3167593490107,4460.7891576894326,3284.261556029855,2107.7339543702765,931.20635271069887,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,{"$f":"+BR487-BR488","v":-9.0949470177292824E-12},-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12,-9.0949470177292824E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":29624.645434462891},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.77664192234033,1176.527601659574,1176.527601659574,1176.5276016595749,1176.5276016595749,1176.5276016595749,1176.5276016595758,1176.5276016595758,1176.5276016595758,1176.5276016595758,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595776,1176.5276016595776,1176.5276016595776,1176.5276016595776,1176.5276016595785,1176.5276016595776,931.20635271070796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":382902.47477999993},{"$f":"SUM(E493:CI493)","v":382902.47477999958},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52.795313060337918,1665.0284209909792,5330.9913353793909,9478.853685712611,12868.379479791127,14476.042912539278,15195.793872276512,15195.793872276508,15195.793872276508,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276508,15195.793872276508,15195.793872276508,15195.793872276505,15195.793872276505,15195.793872276508,15195.793872276508,15195.793872276516,15072.602249140789,13942.608434180092,10692.868714917495,6718.3762574620359,2952.6380508612006,931.20635271070796,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52.795313060337918,1665.0284209909792,5330.9913353793909,9478.8536857126128,12868.379479791125,14476.042912539278,15195.793872276512,15195.79387227651,15195.79387227651,15195.793872276503,15195.793872276507,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276505,15195.793872276507,15195.793872276508,15195.793872276508,15195.793872276507,15195.793872276505,15195.793872276508,15195.793872276508,15195.793872276516,15072.602249140789,13942.608434180092,10692.868714917495,6718.3762574620359,2952.6380508612006,931.20635271070796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52.795313060337918,444.97064447852438,444.97064447852438,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852415,444.97064447852392,444.97064447852392,444.97064447852392,444.9706444785237,444.9706444785237,444.9706444785237,444.97064447852392,444.97064447852392,444.97064447852415,444.97064447852415,444.97064447852438,444.97064447852438,444.97064447852438,444.97064447852438,444.97064447852415,444.97064447852415,321.7790213427985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1220.0577765124549,3070.8965462793067,3070.8965462793067,3070.8965462793049,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.8965462793012,3070.896546279303,3070.896546279303,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.8965462793012,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.896546279303,3070.8965462793049,3070.8965462793049,3070.8965462793049,2262.6817526614068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1815.1241446215599,3955.8713565443859,3955.8713565443859,3955.8713565443841,3955.8713565443841,3955.8713565443841,3955.8713565443841,3955.8713565443823,3955.8713565443823,3955.8713565443823,3955.8713565443841,3955.8713565443841,3955.8713565443859,3955.8713565443859,3955.8713565443859,3955.8713565443877,3955.8713565443877,3955.8713565443877,3955.8713565443859,3955.8713565443859,3955.8713565443859,3955.8713565443841,3955.8713565443859,3955.8713565443859,3955.8713565443859,2968.8133899431923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2007.115138410395,4264.0780519997588,4264.078051999757,4264.078051999757,4264.0780519997552,4264.0780519997552,4264.0780519997534,4264.0780519997534,4264.0780519997516,4264.0780519997497,4264.0780519997497,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997461,4264.0780519997461,4264.0780519997443,4264.0780519997461,4264.0780519997461,4264.0780519997479,4264.0780519997479,4264.0780519997479,4264.0780519997497,3258.3989844874823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1132.5628804891512,2283.4496713149692,2283.4496713149692,2283.4496713149692,2283.4496713149692,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149683,2283.4496713149692,2283.4496713149692,2283.4496713149701,2283.4496713149711,2283.449671314972,2283.449671314972,2283.4496713149729,2283.4496713149747,2283.4496713149747,2283.4496713149756,2283.4496713149756,2283.4496713149756,1776.1104492016229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,456.77664192234033,1176.527601659574,1176.527601659574,1176.5276016595749,1176.5276016595749,1176.5276016595749,1176.5276016595758,1176.5276016595758,1176.5276016595758,1176.5276016595758,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595767,1176.5276016595776,1176.5276016595776,1176.5276016595776,1176.5276016595776,1176.5276016595785,1176.5276016595776,931.20635271070796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"381","index":20,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":75594.960504000032}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":75594.96050400009},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":75594.960504000104}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2471058.6500000004},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":991061.96000000043},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":700044.33000000007},{"$f":"IFERROR(+B11/$B$32,0)","v":0.28580032074400319},{"$f":"+C11*$D$8","v":706229.35474724357},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":26130.486125648011},{"$f":"+F11*E11","v":548740.20863860822},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":157489.14610863535},{"$f":"+$E$8*J11","v":126510.02719591097},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.12765097673198042}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":108289.71999999999},{"$f":"IFERROR(+B12/$B$32,0)","v":4.4210395517778549E-2},{"$f":"+C12*$D$8","v":109246.48026412792},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":4042.119769772733},{"$f":"+F12*E12","v":80842.39539545466},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":28404.084868673264},{"$f":"+$E$8*J12","v":22816.820320634066},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":2.3022597215449633E-2}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70965.489999999991},2.8972393510787158E-2,71592.483596034494,{"$f":"2018-A13","v":19},2648.9218930532761,50329.515968012245,21262.967628022248,17080.406360393456,1.7234448550919507E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":47094.44000000001},1.9226791048017222E-2,47510.528330945526,18,1757.8895482449843,31642.011868409718,15868.516462535808,12747.078124668877,1.2862039548636163E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":192764.02999999997},7.8697904176877817E-2,194467.13685314509,17,7195.2840635663679,122319.82908062826,72147.307772516826,57955.472449617897,5.8478152515931366E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":91194.439999999988},3.7231071069556046E-2,92000.160215191238,16,3404.0059279620755,54464.094847393208,37536.06536779803,30152.482046172219,3.0424416699609987E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52095.619999999995},2.1268574384936029E-2,52555.89470706461,15,1944.5681041613905,29168.521562420858,23387.373144643752,18786.927770431077,1.8956360478643606E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53137.56},2.1693957140619526E-2,53607.040445057151,14,1983.4604964671146,27768.446950539605,25838.593494517547,20755.977452825038,2.0943168329077052E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":117132.68},4.7820625178986421E-2,118167.56949694222,13,4372.200071386862,56838.600928029206,61328.968568913013,49265.169526021913,4.9709474800164757E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":132286.15},5.4007185659212913E-2,133454.92328535405,12,4937.8321615580999,59253.985938697195,74200.93734665685,59605.139996202779,6.0142697835161338E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":54241.78},2.2144766348904867E-2,54721.016438690298,11,2024.6776082315409,22271.45369054695,32449.562748143348,26066.526914377253,2.6301611772463995E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":30691.67},1.2530190952577387E-2,30962.836739518098,10,1145.6249593621696,11456.249593621696,19506.587145896403,15669.517114687369,1.5810834990263738E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55043.360000000008},2.2472019654566213E-2,55529.678550385863,9,2054.5981063642766,18491.382957278489,37038.295593107374,29752.626759065774,3.0020955257999974E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33467.880000000005},1.3663607329869824E-2,33763.575082678239,8,1249.2522780590948,9994.0182244727584,23769.55685820548,19093.933511405612,1.9266134996651071E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":149104.53},6.0873462825395415E-2,150421.8968701468,7,5565.6101841954314,38959.271289368022,111462.62558077878,89537.21663983789,9.0344721373260911E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":80552.62},3.2886438252802935E-2,81264.31771227959,6,3006.7797553543446,18040.678532126069,63223.639180153521,50787.146350951734,5.1245177799934642E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":110962.12},4.5301430391464732E-2,111942.49142620183,5,4141.8721827694671,20709.360913847337,91233.130512354488,73286.992198970358,7.3947941861243802E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":100742.07999999999},4.1128993611616024E-2,101632.15542977853,4,3760.3897509018057,15041.559003607223,86590.596426171309,69557.674160152354,7.0184990411853082E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":125513.95999999999},5.1242369216603724E-2,126622.89969918238,3,4685.0472888697477,14055.141866609243,112567.75783257314,90424.962333329313,9.1240473333603966E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":41399.189999999995},1.6901646472219731E-2,41764.959714420562,2,1545.3035094335607,3090.6070188671215,38674.35269555344,31066.861000844838,3.1347042117169772E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":102693.93},4.1925856513204247E-2,103601.25039561221,1,3833.2462646376516,3833.2462646376516,99768.004130974557,80143.001773499913,8.0865783379981487E-2]
["Total",{"$f":"SUM(B11:B31)","v":2449417.58},null,{"$f":"SUM(D11:D31)","v":2471058.6500000004},null,{"$f":"SUM(F11:F31)","v":91429.17005000003},{"$f":"SUM(G11:G31)","v":1237310.5805331755},{"$f":"SUM(H11:H31)","v":1233748.0694668242},{"$f":"SUM(I11:I31)","v":991061.96000000078}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":126510.02719591097},null,{"$f":"+$F11","v":26130.486125648011},{"$f":"+$F11","v":26130.486125648011},26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,{"$f":"+$F11","v":26130.486125648011},26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011,26130.486125648011]
[1998,null,{"$f":"+I12","v":22816.820320634066},null,{"$f":"+$F12","v":4042.119769772733},4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733,4042.119769772733]
[1999,null,17080.406360393456,null,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761,2648.9218930532761]
[{"$f":"A40+1","v":2000},null,12747.078124668877,null,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843,1757.8895482449843]
[{"$f":"A41+1","v":2001},null,57955.472449617897,null,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679,7195.2840635663679]
[2002,null,30152.482046172219,null,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,{"$f":"+$F16","v":3404.0059279620755},3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755,3404.0059279620755]
[2003,null,18786.927770431077,null,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,{"$f":"+$F17","v":1944.5681041613905},1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905,1944.5681041613905]
[2004,null,20755.977452825038,null,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,{"$f":"+$F18","v":1983.4604964671146},1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146,1983.4604964671146]
[2005,null,49265.169526021913,null,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862,4372.200071386862]
[2006,null,59605.139996202779,null,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999,4937.8321615580999]
[2007,null,26066.526914377253,null,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409,2024.6776082315409]
[2008,null,15669.517114687369,null,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696,1145.6249593621696]
[2009,null,29752.626759065774,null,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766,2054.5981063642766]
[2010,null,19093.933511405612,null,{"$f":"+$F24","v":1249.2522780590948},1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948,1249.2522780590948]
[{"$f":"A51+1","v":2011},null,89537.21663983789,null,{"$f":"+$F25","v":5565.6101841954314},5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,{"$f":"+$F25","v":5565.6101841954314},5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314,5565.6101841954314]
[2012,null,50787.146350951734,null,{"$f":"+$F26","v":3006.7797553543446},3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446,3006.7797553543446]
[2013,null,73286.992198970358,null,{"$f":"+$F27","v":4141.8721827694671},4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671,4141.8721827694671]
[2014,null,69557.674160152354,null,{"$f":"+$F28","v":3760.3897509018057},3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057,3760.3897509018057]
[2015,null,90424.962333329313,null,{"$f":"+$F29","v":4685.0472888697477},4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477,4685.0472888697477]
[2016,null,31066.861000844838,null,{"$f":"+$F30","v":1545.3035094335607},1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607,1545.3035094335607]
[2017,null,80143.001773499913,null,{"$f":"+$F31","v":3833.2462646376516},3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516,3833.2462646376516]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":991061.96000000078},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":91429.17005000003},91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,{"$f":"SUM(BQ38:BQ58)","v":91429.17005000003},91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003,91429.17005000003]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3415.329999999999},{"$f":"C67-SUM(E67:AY67)","v":3415.329999999999},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2415.6200000000017},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2415.62},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4749.1500000000015},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3166.1},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1583.05},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5252.6399999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2101.0300000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2101.0700000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1050.54},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29736.32999999998},9.9999999765714165E-3,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8496.39},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8495.51},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8496.76},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4247.66},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17200.639999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3859.01},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3859.02},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3859.07},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3859},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1764.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10645.72},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2033.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2033.25},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2033.28},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2033.25},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2033.25},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":479.37},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15252.65},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2346.5700000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2346.5700000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2346.5700000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2346.5700000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2346.52},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2346.5700000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1173.28},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17289.18},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6915.61},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6915.7},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3457.87},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27292.679999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7797.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7797.81},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7798},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3898.95},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14412.529999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3202.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3202.78},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3202.73},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3202.79},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1601.39},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4764.99},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":866.38},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":866.36},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":866.38},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":866.32},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":866.36},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":433.19},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10915.550000000003},252.04000000000087,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1640.53},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1640.56},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1640.54},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1640.56},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1640.51},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1640.53},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":820.28},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7140.5899999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":988.13},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":988.12},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":988.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":988.12},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":988.1},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":988.14},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":988.1},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":223.74},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26244.010000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1968.31},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1834.03},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.9},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.89},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.9},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.91},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.88},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.87},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.88},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.88},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.88},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.85},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.85},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":891.08},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39971.910000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2997.9},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2773.06},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2565.08},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.86},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.86},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.87},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.85},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.85},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.87},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.84},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.88},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.84},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2473.84},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1949.61},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38357.479999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2935.65},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2711.04},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2512.91},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2324.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.11},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.11},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.09},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.1},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.06},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.08},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.0700000000002},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.08},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.08},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.06},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2211.16},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1339.87},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52012.68},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3900.97},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3608.4},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3337.75},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3087.43},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2867.94},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.5},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.5},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.49},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.51},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.49},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.5},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.5},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.47},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.49},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.49},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.48},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2798.49},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1628.28},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18429.049999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1382.18},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1278.53},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1182.6500000000001},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.94},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1011.89},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":936.02},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.54},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.52},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.53},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.52},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.52},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.48},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.53},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.51},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.5},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.51},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.43},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":923.5},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":461.75},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":74172.75},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5562.98},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5145.75},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4759.83},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4402.84},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4072.6},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3767.17},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3484.62},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.16},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.17},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.16},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.16},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.18},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.15},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.16},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.19},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.14},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.18},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.11},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3438.12},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1719.08},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":419671.47999999992},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":64577.440000000002},{"$f":"SUM(F67:F88)","v":59180.61},{"$f":"SUM(G67:G88)","v":51894.000000000007},38262.090000000011,25673.959999999995,19870.36,16669.18,13864.75,13641.03,13640.96,13641.01,13640.95,13640.96,13640.93,12736.16,11320.9,8499.9699999999993,5989.8899999999994,3899.87,1719.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":123094.69719591097},"     Begin Cumulative Difference",{"$f":"+$C94","v":123094.69719591097},{"$f":"+E96","v":96964.211070262958},{"$f":"+F96","v":70833.724944614951},44703.238818966944,18572.752693318933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-26130.486125648011},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-26130.486125648011},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-26130.486125648011},-26130.486125648011,-26130.486125648011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":96964.211070262958},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":70833.724944614951},44703.238818966944,18572.752693318933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-26130.486125648011},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-26130.486125648011},-26130.486125648011,-26130.486125648011,-18572.752693318933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999993},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-6622.7717085454888},{"$f":"IF(F94=0,0,F97*$C99)","v":-6622.7717085454888},{"$f":"IF(G94=0,0,G97*$C99)","v":-6622.7717085454888},-6622.7717085454888,-4707.2641701216835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-10079.83502296872},{"$f":"+F97*F98","v":-10079.835022968718},{"$f":"+G97*G98","v":-10079.835022968718},-10079.835022968715,-7164.4393514477761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":47483.779443322652},"     Begin Cumulative DFIT",{"$f":"+C101","v":47483.779443322652},{"$f":"+E102","v":37403.944420353931},{"$f":"+F102","v":27324.109397385211},17244.274374416491,7164.4393514477761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":37403.944420353931},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":27324.109397385211},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":17244.274374416491},7164.4393514477761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999993},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999993},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999982},0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":47483.779443322652},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":37403.944420353931},{"$f":"+E105+F100","v":27324.109397385211},{"$f":"+F105+G100","v":17244.274374416491},7164.4393514477761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":31198.351004303637},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":24575.579295758147},{"$f":"IF(F99<>0,+E106+F99,0)","v":17952.807587212657},{"$f":"IF(G99<>0,+F106+G99,0)","v":11330.035878667168},4707.2641701216789,-4.5474735088646412E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":16285.428439019015},{"$f":"+E109","v":12828.365124595784},{"$f":"+F109","v":9371.3018101725538},5914.2384957493241,2457.175181326098,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,{"$f":"+BR109","v":5.4569682106375694E-12},5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":3457.0633144232315},{"$f":"+F99-F100","v":3457.0633144232297},3457.0633144232297,3457.0633144232261,2457.1751813260926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":16285.428439019015},"     End Excess Deferred",{"$f":"+E107-E108","v":12828.365124595784},{"$f":"+F107-F108","v":9371.3018101725538},5914.2384957493241,2457.175181326098,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,{"$f":"+BR107-BR108","v":5.4569682106375694E-12},5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12,5.4569682106375694E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":16285.428439019011},{"$f":"+E99-E100","v":3457.0633144232315},{"$f":"+F99-F100","v":3457.0633144232297},{"$f":"+G99-G100","v":3457.0633144232297},3457.0633144232261,2457.1751813260926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":20401.200320634063},"     Begin Cumulative Difference",{"$f":"+$C113","v":20401.200320634063},{"$f":"+E115","v":18774.700550861329},{"$f":"+F115","v":14732.580781088596},10690.461011315863,6648.3412415431303,2606.2214717703973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-1626.4997697727331},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-4042.119769772733},-4042.119769772733,-4042.119769772733,-4042.119769772733,-4042.119769772733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":18774.700550861329},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":14732.580781088596},10690.461011315863,6648.3412415431303,2606.2214717703973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":-1626.4997697727331},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-4042.119769772733},-4042.119769772733,-4042.119769772733,-4042.119769772733,-2606.2214717703973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38575000000000004},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-412.23636664889921},{"$f":"IF(F113=0,0,F116*$C118)","v":-1024.4752556488993},{"$f":"IF(G113=0,0,G116*$C118)","v":-1024.4752556488993},-1024.4752556488993,-1024.4752556488993,-660.54683202020726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-627.42228618983177},{"$f":"+F116*F117","v":-1559.2477011898318},{"$f":"+G116*G117","v":-1559.2477011898318},-1559.2477011898318,-1559.2477011898318,-1005.3499327354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":7869.7630236845898},"     Begin Cumulative DFIT",{"$f":"+C120","v":7869.7630236845898},{"$f":"+E121","v":7242.3407374947583},{"$f":"+F121","v":5683.0930363049265},4123.8453351150947,2564.5976339252629,1005.3499327354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":7242.3407374947583},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":5683.0930363049265},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":4123.8453351150947},2564.5976339252629,1005.3499327354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38575000000000004},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38575000000000004},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38575000000000004},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38575000000000004},0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":7869.7630236845898},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":7242.3407374947583},{"$f":"+E124+F119","v":5683.0930363049265},{"$f":"+F124+G119","v":4123.8453351150947},2564.5976339252629,1005.3499327354311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":5170.6842212647034},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":4758.4478546158043},{"$f":"IF(F118<>0,+E125+F118,0)","v":3733.972598966905},{"$f":"IF(G118<>0,+F125+G118,0)","v":2709.4973433180057},1685.0220876691064,660.54683202020715,-1.1368683772161603E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":2699.0788024198864},{"$f":"+E128","v":2483.892882878954},{"$f":"+F128","v":1949.1204373380215},1414.347991797089,879.57554625615649,344.80310071522399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":215.18591954093256},{"$f":"+F118-F119","v":534.77244554093249},534.77244554093249,534.77244554093249,534.77244554093249,344.80310071522388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":2699.0788024198864},"     End Excess Deferred",{"$f":"+E126-E127","v":2483.892882878954},{"$f":"+F126-F127","v":1949.1204373380215},1414.347991797089,879.57554625615649,344.80310071522399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":2699.0788024198864},{"$f":"+E118-E119","v":215.18591954093256},{"$f":"+F118-F119","v":534.77244554093249},{"$f":"+G118-G119","v":534.77244554093249},534.77244554093249,534.77244554093249,344.80310071522388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":12331.256360393454},"     Begin Cumulative Difference",{"$f":"+$C132","v":12331.256360393454},{"$f":"+E134","v":12848.434467340177},{"$f":"+F134","v":11782.562574286902},9133.6406812336245,6484.7187881803484,3835.7968951270723,1186.8750020737962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":517.1781069467238},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-1065.8718930532762},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-2648.9218930532761},-2648.9218930532761,-2648.9218930532761,-2648.9218930532761,-2648.9218930532761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":12848.434467340177},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":11782.562574286902},9133.6406812336245,6484.7187881803484,3835.7968951270723,1186.8750020737962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":517.1781069467238},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-1065.8718930532762},-2648.9218930532761,-2648.9218930532761,-2648.9218930532761,-2648.9218930532761,-1186.8750020737962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38042463030433965},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38042463030433971},0.38042463030433971,0.38042463030433971,0.38042463030433971,0.38042463030433971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":131.07879120564715},{"$f":"IF(F132=0,0,F135*$C137)","v":-270.14523129435287},{"$f":"IF(G132=0,0,G135*$C137)","v":-671.36925379435286},-671.36925379435286,-671.36925379435286,-671.36925379435286,-300.81346927560367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":131.07879120564715},{"$f":"+F135*F136","v":-405.48392086657924},{"$f":"+G135*G136","v":-1007.7151318698642},-1007.7151318698642,-1007.7151318698642,-1007.7151318698642,-451.51648388138631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":4756.7821410217748},"     Begin Cumulative DFIT",{"$f":"+C139","v":4756.7821410217748},{"$f":"+E140","v":4887.8609322274224},{"$f":"+F140","v":4482.3770113608434},3474.6618794909791,2466.9467476211148,1459.2316157512505,451.51648388138631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":4887.8609322274224},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":4482.3770113608434},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":3474.6618794909791},2466.9467476211148,1459.2316157512505,451.51648388138631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.38042463030433965},{"$f":"IF(G132=0,0,+G139/G132)","v":0.38042463030433971},0.38042463030433971,0.38042463030433971,0.38042463030433971,0.38042463030433971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38042463030433965},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38042463030433971},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38042463030433971},0.38042463030433971,0.38042463030433971,0.38042463030433971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":4756.7821410217748},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":4887.8609322274224},{"$f":"+E143+F138","v":4482.3770113608434},{"$f":"+F143+G138","v":3474.6618794909791},2466.9467476211148,1459.2316157512505,451.51648388138631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":3125.3569245417211},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":3256.4357157473682},{"$f":"IF(F137<>0,+E144+F137,0)","v":2986.2904844530153},{"$f":"IF(G137<>0,+F144+G137,0)","v":2314.9212306586624},1643.5519768643094,972.18272306995652,300.81346927560367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":1631.4252164800537},{"$f":"+E147","v":1631.4252164800537},{"$f":"+F147","v":1496.0865269078272},1159.7406488323159,823.39477075680452,487.04889268129318,150.70301460578185,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,{"$f":"+BR147","v":-7.9580786405131221E-13},-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":135.33868957222637},336.34587807551134,336.34587807551134,336.34587807551134,336.34587807551134,150.70301460578264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":1631.4252164800537},"     End Excess Deferred",{"$f":"+E145-E146","v":1631.4252164800537},{"$f":"+F145-F146","v":1496.0865269078272},1159.7406488323159,823.39477075680452,487.04889268129318,150.70301460578185,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,{"$f":"+BR145-BR146","v":-7.9580786405131221E-13},-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":1631.4252164800546},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":135.33868957222637},{"$f":"+G137-G138","v":336.34587807551134},336.34587807551134,336.34587807551134,336.34587807551134,150.70301460578264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":7494.4381246688772},"     Begin Cumulative Difference",{"$f":"+$C151","v":7494.4381246688772},{"$f":"+E153","v":7837.5785764238935},{"$f":"+F153","v":8180.7590281789089},7473.4094799339246,5715.5199316889402,3957.6303834439559,2199.7408351989716,441.85128695398726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":343.14045175501587},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":343.18045175501584},-707.34954824498436,-1757.8895482449843,-1757.8895482449843,-1757.8895482449843,-1757.8895482449843,-1757.8895482449843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":7837.5785764238935},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":8180.7590281789089},7473.4094799339246,5715.5199316889402,3957.6303834439559,2199.7408351989716,441.85128695398726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":343.14045175501587},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":343.18045175501584},-707.34954824498436,-1757.8895482449843,-1757.8895482449843,-1757.8895482449843,-1757.8895482449843,-441.85128695398726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.37465075416943433},0.37465075416943439,0.37465075416943439,0.37465075416943439,0.37465075416943433,0.37465075416943439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":86.968947497308775},{"$f":"IF(F151=0,0,F154*$C156)","v":86.979085497308773},{"$f":"IF(G151=0,0,G154*$C156)","v":-179.2777430026913},-445.5371060026913,-445.5371060026913,-445.5371060026913,-445.5371060026913,-111.98720867848807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":86.968947497308775},{"$f":"+F154*F155","v":86.979085497308773},{"$f":"+G154*G155","v":-265.00904171139206},-658.59464499654973,-658.59464499654973,-658.59464499654973,-658.59464499654962,-165.53991788804649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":2890.9795065910193},"     Begin Cumulative DFIT",{"$f":"+C158","v":2890.9795065910193},{"$f":"+E159","v":2977.9484540883282},{"$f":"+F159","v":3064.9275395856371},2799.9184978742451,2141.3238528776956,1482.7292078811458,824.13456288459611,165.53991788804649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":2977.9484540883282},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":3064.9275395856371},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":2799.9184978742451},2141.3238528776956,1482.7292078811458,824.13456288459611,165.53991788804649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.37995771590045063},{"$f":"IF(G151=0,0,+G158/G151)","v":0.37465075416943433},0.37465075416943439,0.37465075416943439,0.37465075416943439,0.37465075416943433,0.37465075416943439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.37995771590045063},{"$f":"IF(F153=0,0,+F159/F153)","v":0.37465075416943433},{"$f":"IF(G153=0,0,+G159/G153)","v":0.37465075416943439},0.37465075416943439,0.37465075416943439,0.37465075416943433,0.37465075416943439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":2890.9795065910193},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":2977.9484540883282},{"$f":"+E162+F157","v":3064.9275395856371},{"$f":"+F162+G157","v":2799.9184978742451},2141.3238528776956,1482.7292078811458,824.13456288459611,165.53991788804649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":1899.4653426973271},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":1986.4342901946359},{"$f":"IF(F156<>0,+E163+F156,0)","v":2073.4133756919446},{"$f":"IF(G156<>0,+F163+G156,0)","v":1894.1356326892533},1448.5985266865619,1003.0614206838706,557.52431468117925,111.98720867848795,-1.2789769243681803E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":991.51416389369228},{"$f":"+E166","v":991.51416389369228},{"$f":"+F166","v":991.51416389369228},905.78286518499158,692.72532619113315,479.66778719727472,266.61024820341629,53.552709209557975,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,{"$f":"+BR166","v":-4.4053649617126212E-13},-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},85.731298708700763,213.05753899385843,213.05753899385843,213.05753899385843,213.05753899385832,53.552709209558415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":991.51416389369228},"     End Excess Deferred",{"$f":"+E164-E165","v":991.51416389369228},{"$f":"+F164-F165","v":991.51416389369228},905.78286518499158,692.72532619113315,479.66778719727472,266.61024820341629,53.552709209557975,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,{"$f":"+BR164-BR165","v":-4.4053649617126212E-13},-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13,-4.4053649617126212E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":991.51416389369285},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":85.731298708700763},213.05753899385843,213.05753899385843,213.05753899385843,213.05753899385832,53.552709209558415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":28219.142449617917},"     Begin Cumulative Difference",{"$f":"+$C170","v":28219.142449617917},{"$f":"+E172","v":29520.248386051549},{"$f":"+F172","v":30820.474322485181},32121.950258918812,29174.326195352445,21979.042131786078,14783.758068219711,7588.4740046533434,393.18994108697552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":1301.1059364336315},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":1300.2259364336323},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":1301.4759364336323},-2947.624063566368,-7195.2840635663679,-7195.2840635663679,-7195.2840635663679,-7195.2840635663679,-7195.2840635663679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":29520.248386051549},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":30820.474322485181},32121.950258918812,29174.326195352445,21979.042131786078,14783.758068219711,7588.4740046533434,393.18994108697552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":1301.1059364336315},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":1300.2259364336323},1301.4759364336323,-2947.624063566368,-7195.2840635663679,-7195.2840635663679,-7195.2840635663679,-7195.2840635663679,-393.18994108697552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.36967558767420594,0.36967558767420594,0.36967558767420589,0.36967558767420589,0.36967558767420589,0.36967558767420661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":329.7652995891039},{"$f":"IF(F170=0,0,F173*$C175)","v":329.54226358910415},{"$f":"IF(G170=0,0,G173*$C175)","v":329.85907608910412},-747.07531891089604,-1823.6447459108961,-1823.6447459108961,-1823.6447459108961,-1823.6447459108961,-99.653990568493953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":329.7652995891039},{"$f":"+F173*F174","v":329.54226358910415},{"$f":"+G173*G174","v":329.85907608910412},-1089.664657941528,-2659.9208646817456,-2659.9208646817451,-2659.9208646817451,-2659.9208646817451,-145.35272253891435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":10885.534199940112},"     Begin Cumulative DFIT",{"$f":"+C177","v":10885.534199940112},{"$f":"+E178","v":11215.299499529216},{"$f":"+F178","v":11544.84176311832},11874.700839207424,10785.036181265896,8125.1153165841497,5465.1944519024046,2805.2735872206595,145.35272253891435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":11215.299499529216},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":11544.84176311832},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":11874.700839207424},10785.036181265896,8125.1153165841497,5465.1944519024046,2805.2735872206595,145.35272253891435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.37991887306844258},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37458352010811663},0.36967558767420594,0.36967558767420594,0.36967558767420589,0.36967558767420589,0.36967558767420589,0.36967558767420661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.37991887306844258},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37458352010811663},{"$f":"IF(G172=0,0,+G178/G172)","v":0.36967558767420594},0.36967558767420594,0.36967558767420589,0.36967558767420589,0.36967558767420589,0.36967558767420661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":10885.534199940112},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":11215.299499529216},{"$f":"+E181+F176","v":11544.84176311832},{"$f":"+F181+G176","v":11874.700839207424},10785.036181265896,8125.1153165841497,5465.1944519024046,2805.2735872206595,145.35272253891435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":7152.1416538556614},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":7481.9069534447653},{"$f":"IF(F175<>0,+E182+F175,0)","v":7811.4492170338699},{"$f":"IF(G175<>0,+F182+G175,0)","v":8141.3082931229737},7394.2329742120774,5570.5882283011815,3746.9434823902857,1923.2987364793896,99.653990568493555,-3.979039320256561E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":3733.3925460844503},{"$f":"+E185","v":3733.3925460844503},{"$f":"+F185","v":3733.3925460844503},3733.3925460844503,3390.8032070538184,2554.5270882829691,1718.25096951212,881.97485074127098,45.698731970421932,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,{"$f":"+BR185","v":1.5347723092418164E-12},1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,342.589339030632,836.27611877084951,836.27611877084905,836.27611877084905,836.27611877084905,45.698731970420397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":3733.3925460844503},"     End Excess Deferred",{"$f":"+E183-E184","v":3733.3925460844503},{"$f":"+F183-F184","v":3733.3925460844503},3733.3925460844503,3390.8032070538184,2554.5270882829691,1718.25096951212,881.97485074127098,45.698731970421932,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,{"$f":"+BR183-BR184","v":1.5347723092418164E-12},1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12,1.5347723092418164E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":3733.3925460844494},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},342.589339030632,836.27611877084951,836.27611877084905,836.27611877084905,836.27611877084905,45.698731970420397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.11622558767420593},{"$f":"+H187*H173","v":-342.58933903063206},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":12951.842046172223},"     Begin Cumulative Difference",{"$f":"+$C189","v":12951.842046172223},{"$f":"+E191","v":13406.846118210149},{"$f":"+F191","v":13861.860190248073},14316.924262285998,14771.918334323924,13132.452406361848,9728.4464783997719,6324.4405504376964,2920.4346224756209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":455.00407203792474},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":455.01407203792451},455.06407203792469,454.99407203792452,-1639.4659279620755,-3404.0059279620755,-3404.0059279620755,-3404.0059279620755,-3404.0059279620755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":13406.846118210149},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":13861.860190248073},14316.924262285998,14771.918334323924,13132.452406361848,9728.4464783997719,6324.4405504376964,2920.4346224756209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":455.00407203792474},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":455.01407203792451},455.06407203792469,454.99407203792452,-1639.4659279620755,-3404.0059279620755,-3404.0059279620755,-3404.0059279620755,-2920.4346224756209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.36944906416535228,0.36944906416535223,0.36944906416535228,0.36944906416535228,0.36944906416535234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":115.32078205801203},{"$f":"IF(F189=0,0,F192*$C194)","v":115.32331655801197},{"$f":"IF(G189=0,0,G192*$C194)","v":115.33598905801202},115.31824755801198,-415.52263944198808,-862.74530244198809,-862.74530244198809,-862.74530244198809,-740.18415506644612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":115.32078205801203},{"$f":"+F192*F193","v":115.32331655801197},{"$f":"+G192*G193","v":115.33598905801202},115.31824755801198,-605.69915281656961,-1257.6068044989001,-1257.6068044989004,-1257.6068044989004,-1078.9518382297122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":4996.1730693109348},"     Begin Cumulative DFIT",{"$f":"+C196","v":4996.1730693109348},{"$f":"+E197","v":5111.4938513689467},{"$f":"+F197","v":5226.817167926959},5342.1531569849712,5457.4714045429828,4851.7722517264128,3594.1654472275127,2336.5586427286125,1078.9518382297122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":5111.4938513689467},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":5226.817167926959},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":5342.1531569849712},5457.4714045429828,4851.7722517264128,3594.1654472275127,2336.5586427286125,1078.9518382297122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38125997764874364},{"$f":"IF(G189=0,0,+G196/G189)","v":0.37706462885869141},0.37313553240324149,0.36944906416535228,0.36944906416535223,0.36944906416535228,0.36944906416535228,0.36944906416535234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38125997764874364},{"$f":"IF(F191=0,0,+F197/F191)","v":0.37706462885869141},{"$f":"IF(G191=0,0,+G197/G191)","v":0.37313553240324149},0.36944906416535228,0.36944906416535223,0.36944906416535228,0.36944906416535228,0.36944906416535234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":4996.1730693109348},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":5111.4938513689467},{"$f":"+E200+F195","v":5226.817167926959},{"$f":"+F200+G195","v":5342.1531569849712},5457.4714045429828,4851.7722517264128,3594.1654472275127,2336.5586427286125,1078.9518382297122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":3282.6443666023501},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":3397.965148660362},{"$f":"IF(F194<>0,+E201+F194,0)","v":3513.2884652183739},{"$f":"IF(G194<>0,+F201+G194,0)","v":3628.6244542763857},3743.9427018343977,3328.4200623924098,2465.6747599504215,1602.9294575084334,740.18415506644533,-7.9580786405131221E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":1713.5287027085847},{"$f":"+E204","v":1713.5287027085847},{"$f":"+F204","v":1713.5287027085847},1713.5287027085847,1713.5287027085847,1523.352189334003,1128.490687277091,733.62918522017867,338.76768316326638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,190.17651337458153,394.86150205691206,394.86150205691229,394.86150205691229,338.76768316326604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":1713.5287027085847},"     End Excess Deferred",{"$f":"+E202-E203","v":1713.5287027085847},{"$f":"+F202-F203","v":1713.5287027085847},1713.5287027085847,1713.5287027085847,1523.352189334003,1128.490687277091,733.62918522017867,338.76768316326638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":1713.5287027085842},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,190.17651337458153,394.86150205691206,394.86150205691229,394.86150205691229,338.76768316326604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":8141.2077704310777},"     Begin Cumulative Difference",{"$f":"+$C208","v":8141.2077704310777},{"$f":"+E210","v":8229.9596662696877},{"$f":"+F210","v":8318.6415621082979},8407.3534579469069,8496.0353537855171,8584.7172496241274,7119.5191454627366,5174.9510413013459,3230.3829371399552,1285.8148329785647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":88.751895838609471},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":88.681895838609535},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":88.711895838609507},88.681895838609535,88.681895838609535,-1465.1981041613903,-1944.5681041613905,-1944.5681041613905,-1944.5681041613905,-1944.5681041613905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":8229.9596662696877},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":8318.6415621082979},8407.3534579469069,8496.0353537855171,8584.7172496241274,7119.5191454627366,5174.9510413013459,3230.3829371399552,1285.8148329785647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":88.751895838609471},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":88.681895838609535},88.711895838609507,88.681895838609535,88.681895838609535,-1465.1981041613903,-1944.5681041613905,-1944.5681041613905,-1944.5681041613905,-1285.8148329785647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37891502775909008,0.37891502775909014,0.37891502775909019,0.37891502775909019,0.37891502775909019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":22.49416800029557},{"$f":"IF(F208=0,0,F211*$C213)","v":22.476426500295588},{"$f":"IF(G208=0,0,G211*$C213)","v":22.484030000295579},22.476426500295588,22.476426500295588,-371.35445949970438,-492.85078599970444,-492.85078599970444,-492.85078599970444,-325.88976941841725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":22.49416800029557},{"$f":"+F211*F212","v":22.476426500295588},{"$f":"+G211*G212","v":22.484030000295579},22.476426500295588,22.476426500295588,-555.18558031087935,-736.82607716775453,-736.82607716775465,-736.82607716775465,-487.21456313112276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":3140.4708974437881},"     Begin Cumulative DFIT",{"$f":"+C215","v":3140.4708974437881},{"$f":"+E216","v":3162.9650654440838},{"$f":"+F216","v":3185.4414919443793},3207.925521944675,3230.4019484449705,3252.8783749452659,2697.6927946343867,1960.8667174666321,1224.0406402988774,487.21456313112276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":3162.9650654440838},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":3185.4414919443793},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":3207.925521944675},3230.4019484449705,3252.8783749452659,2697.6927946343867,1960.8667174666321,1224.0406402988774,487.21456313112276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38432327662642479},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38292808605363843},0.38156187175792383,0.38022463583624611,0.37891502775909008,0.37891502775909014,0.37891502775909019,0.37891502775909019,0.37891502775909019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38432327662642479},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38292808605363843},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38156187175792383},0.38022463583624611,0.37891502775909008,0.37891502775909014,0.37891502775909019,0.37891502775909019,0.37891502775909019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":3140.4708974437881},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":3162.9650654440838},{"$f":"+E219+F214","v":3185.4414919443793},{"$f":"+F219+G214","v":3207.925521944675},3230.4019484449705,3252.8783749452659,2697.6927946343867,1960.8667174666321,1224.0406402988774,487.21456313112276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":2063.3891094157566},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":2085.8832774160524},{"$f":"IF(F213<>0,+E220+F213,0)","v":2108.3597039163478},{"$f":"IF(G213<>0,+F220+G213,0)","v":2130.8437339166435},2153.320160416939,2175.7965869172344,1804.4421274175302,1311.5913414178258,818.7405554181214,325.88976941841696,-2.8421709430404007E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":1077.0817880280315},{"$f":"+E223","v":1077.0817880280315},{"$f":"+F223","v":1077.0817880280315},1077.0817880280315,1077.0817880280315,1077.0817880280315,893.25066721685653,649.27537604880649,405.30008488075629,161.32479371270608,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,{"$f":"+BR223","v":5.6843418860808015E-13},5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,183.83112081117497,243.97529116805009,243.97529116805021,243.97529116805021,161.32479371270551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":1077.0817880280315},"     End Excess Deferred",{"$f":"+E221-E222","v":1077.0817880280315},{"$f":"+F221-F222","v":1077.0817880280315},1077.0817880280315,1077.0817880280315,1077.0817880280315,893.25066721685653,649.27537604880649,405.30008488075629,161.32479371270608,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,{"$f":"+BR221-BR222","v":5.6843418860808015E-13},5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13,5.6843418860808015E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":1077.081788028031},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,183.83112081117497,243.97529116805009,243.97529116805021,243.97529116805021,161.32479371270551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":5503.3274528250386},"     Begin Cumulative Difference",{"$f":"+$C227","v":5503.3274528250386},{"$f":"+E229","v":5866.4369563579239},{"$f":"+F229","v":6229.5464598908093},6592.6559634236946,6955.76546695658,7318.8249704894652,7681.9344740223505,6871.7539775552359,4888.2934810881216,2904.8329846210072,921.37248815389262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":363.10950353288558},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":363.10950353288558},363.10950353288558,363.10950353288558,363.0595035328854,363.10950353288558,-810.18049646711461,-1983.4604964671146,-1983.4604964671146,-1983.4604964671146,-1983.4604964671146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":5866.4369563579239},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":6229.5464598908093},6592.6559634236946,6955.76546695658,7318.8249704894652,7681.9344740223505,6871.7539775552359,4888.2934810881216,2904.8329846210072,921.37248815389262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":363.10950353288558},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":363.10950353288558},363.10950353288558,363.10950353288558,363.0595035328854,363.10950353288558,-810.18049646711461,-1983.4604964671146,-1983.4604964671146,-1983.4604964671146,-921.37248815389262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.25345000000000001},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.25345000000000001},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.34822954081369778,0.34822954081369778,0.34822954081369778,0.34822954081369772,0.34822954081369778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":92.030103670409858},{"$f":"IF(F227=0,0,F230*$C232)","v":92.030103670409858},{"$f":"IF(G227=0,0,G230*$C232)","v":92.030103670409858},92.030103670409858,92.017431170409807,92.030103670409858,-205.3402468295902,-502.70806282959023,-502.70806282959023,-502.70806282959023,-233.5218571226041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":92.030103670409858},{"$f":"+F230*F231","v":92.030103670409858},{"$f":"+G230*G231","v":92.030103670409858},92.030103670409858,92.017431170409807,92.030103670409858,-282.128782260957,-690.69953790685236,-690.69953790685236,-690.69953790685224,-320.84911846820421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":2122.9085649272583},"     Begin Cumulative DFIT",{"$f":"+C234","v":2122.9085649272583},{"$f":"+E235","v":2214.9386685976683},{"$f":"+F235","v":2306.9687722680783},2398.9988759384883,2491.0289796088982,2583.0464107793082,2675.0765144497182,2392.9477321887612,1702.2481942819088,1011.5486563750565,320.84911846820421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":2214.9386685976683},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":2306.9687722680783},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":2398.9988759384883},2491.0289796088982,2583.0464107793082,2675.0765144497182,2392.9477321887612,1702.2481942819088,1011.5486563750565,320.84911846820421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999993},{"$f":"IF(F227=0,0,+F234/F227)","v":0.3775611474350139},{"$f":"IF(G227=0,0,+G234/G227)","v":0.37032692301463543},0.36388959006024657,0.35812434899401818,0.35293184646367631,0.34822954081369778,0.34822954081369778,0.34822954081369778,0.34822954081369772,0.34822954081369778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.3775611474350139},{"$f":"IF(F229=0,0,+F235/F229)","v":0.37032692301463543},{"$f":"IF(G229=0,0,+G235/G229)","v":0.36388959006024657},0.35812434899401818,0.35293184646367631,0.34822954081369778,0.34822954081369778,0.34822954081369778,0.34822954081369772,0.34822954081369778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":2122.9085649272583},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":2214.9386685976683},{"$f":"+E238+F233","v":2306.9687722680783},{"$f":"+F238+G233","v":2398.9988759384883},2491.0289796088982,2583.0464107793082,2675.0765144497182,2392.9477321887612,1702.2481942819088,1011.5486563750565,320.84911846820421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":1394.818342918506},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":1486.848446588916},{"$f":"IF(F232<>0,+E239+F232,0)","v":1578.8785502593259},{"$f":"IF(G232<>0,+F239+G232,0)","v":1670.9086539297359},1762.9387576001459,1854.9561887705556,1946.9862924409654,1741.6460456113753,1238.937982781785,736.22991995219468,233.52185712260444,3.4106051316484809E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":728.09022200875233},{"$f":"+E242","v":728.09022200875233},{"$f":"+F242","v":728.09022200875233},728.09022200875233,728.09022200875233,728.09022200875233,728.09022200875233,651.30168657738557,463.31021150012344,275.31873642286132,87.327261345599311,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,{"$f":"+BR242","v":-7.9580786405131221E-13},-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,76.788535431366796,187.99147507726212,187.99147507726212,187.99147507726201,87.327261345600107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":728.09022200875233},"     End Excess Deferred",{"$f":"+E240-E241","v":728.09022200875233},{"$f":"+F240-F241","v":728.09022200875233},728.09022200875233,728.09022200875233,728.09022200875233,728.09022200875233,651.30168657738557,463.31021150012344,275.31873642286132,87.327261345599311,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,{"$f":"+BR240-BR241","v":-7.9580786405131221E-13},-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":728.09022200875324},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,76.788535431366796,187.99147507726212,187.99147507726212,187.99147507726201,87.327261345600107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":31975.989526021913},"     Begin Cumulative Difference",{"$f":"+$C246","v":31975.989526021913},{"$f":"+E248","v":34519.399454635051},{"$f":"+F248","v":37062.899383248186},36148.569311861327,31776.369240474465,27404.169169087603,23031.969097700741,18659.769026313879,14287.568954927017,9915.3688835401554,5543.1688121532934,1170.9687407664314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":2543.4099286131377},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":2543.4999286131379},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-914.33007138686207},-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":34519.399454635051},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":37062.899383248186},36148.569311861327,31776.369240474465,27404.169169087603,23031.969097700741,18659.769026313879,14287.568954927017,9915.3688835401554,5543.1688121532934,1170.9687407664314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":2543.4099286131377},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":2543.4999286131379},-914.33007138686207,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-4372.200071386862,-1170.9687407664314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.36759172891732211},0.36759172891732211,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":644.6272464069998},{"$f":"IF(F246=0,0,F249*$C251)","v":644.65005690699979},{"$f":"IF(G246=0,0,G249*$C251)","v":-231.7369565930002},-1108.1341080930001,-1108.1341080930001,-1108.1341080930001,-1108.1341080930001,-1108.1341080930001,-1108.1341080930001,-1108.1341080930001,-1108.1341080930001,-296.78202734725204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":644.6272464069998},{"$f":"+F249*F250","v":644.65005690699979},{"$f":"+G249*G250","v":-336.10017174219519},-1607.1845834135358,-1607.1845834135356,-1607.1845834135356,-1607.1845834135356,-1607.1845834135356,-1607.1845834135356,-1607.1845834135356,-1607.1845834135356,-430.43842392647184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":12334.737959662953},"     Begin Cumulative DFIT",{"$f":"+C253","v":12334.737959662953},{"$f":"+E254","v":12979.365206069953},{"$f":"+F254","v":13624.015262976953},13287.915091234758,11680.730507821221,10073.545924407685,8466.3613409941499,6859.1767575806143,5251.9921741670787,3644.8075907535431,2037.6230073400075,430.43842392647184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":12979.365206069953},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":13624.015262976953},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":13287.915091234758},11680.730507821221,10073.545924407685,8466.3613409941499,6859.1767575806143,5251.9921741670787,3644.8075907535431,2037.6230073400075,430.43842392647184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37600205713680701},{"$f":"IF(G246=0,0,+G253/G246)","v":0.36759172891732211},0.36759172891732211,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37600205713680701},{"$f":"IF(F248=0,0,+F254/F248)","v":0.36759172891732211},{"$f":"IF(G248=0,0,+G254/G248)","v":0.36759172891732211},0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732206,0.36759172891732189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":12334.737959662953},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":12979.365206069953},{"$f":"+E257+F252","v":13624.015262976953},{"$f":"+F257+G252","v":13287.915091234758},11680.730507821221,10073.545924407685,8466.3613409941499,6859.1767575806143,5251.9921741670787,3644.8075907535431,2037.6230073400075,430.43842392647184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":8104.3145453702537},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":8748.9417917772535},{"$f":"IF(F251<>0,+E258+F251,0)","v":9393.5918486842529},{"$f":"IF(G251<>0,+F258+G251,0)","v":9161.8548920912526},8053.720783998253,6945.5866759052533,5837.4525678122536,4729.318459719254,3621.1843516262538,2513.0502435332537,1404.9161354402536,296.78202734725346,1.4210854715202004E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":4230.4234142926989},{"$f":"+E261","v":4230.4234142926989},{"$f":"+F261","v":4230.4234142926989},4126.0601991435042,3627.0097238229682,3127.9592485024327,2628.9087731818972,2129.8582978613617,1630.8078225408262,1131.7573472202907,632.70687189975524,133.65639657921975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},104.36321514919499,499.05047532053572,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,133.6563965792198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":4230.4234142926989},"     End Excess Deferred",{"$f":"+E259-E260","v":4230.4234142926989},{"$f":"+F259-F260","v":4230.4234142926989},4126.0601991435042,3627.0097238229682,3127.9592485024327,2628.9087731818972,2129.8582978613617,1630.8078225408262,1131.7573472202907,632.70687189975524,133.65639657921975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":4230.4234142926989},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":104.36321514919499},499.05047532053572,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,133.6563965792198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":32312.459996202782},"     Begin Cumulative Difference",{"$f":"+$C265","v":32312.459996202782},{"$f":"+E267","v":35172.547834644683},{"$f":"+F267","v":38032.52567308658},40892.69351152848,39853.811349970376,34915.979188412275,29978.147026854174,25040.314865296074,20102.482703737973,15164.650542179872,10226.818380621771,5288.9862190636713,351.15405750557147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":2860.0878384419002},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":2859.9778384419005},2860.1678384419001,-1038.8821615581001,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":35172.547834644683},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":38032.52567308658},40892.69351152848,39853.811349970376,34915.979188412275,29978.147026854174,25040.314865296074,20102.482703737973,15164.650542179872,10226.818380621771,5288.9862190636713,351.15405750557147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":2860.0878384419002},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":2859.9778384419005},2860.1678384419001,-1038.8821615581001,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-4937.8321615580999,-351.15405750557147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.35799039806139055,0.35799039806139055,0.35799039806139055,0.35799039806139055,0.3579903980613906,0.35799039806139066,0.35799039806139071,0.35799039806139071,0.35799039806139071,0.3579903980613906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":724.88926265309965},{"$f":"IF(F265=0,0,F268*$C270)","v":724.86138315309972},{"$f":"IF(G265=0,0,G268*$C270)","v":724.90953865309962},-263.30468384690045,-1251.4935613469004,-1251.4935613469004,-1251.4935613469004,-1251.4935613469004,-1251.4935613469004,-1251.4935613469004,-1251.4935613469004,-1251.4935613469004,-88.999995874787089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":724.88926265309965},{"$f":"+F268*F269","v":724.86138315309972},{"$f":"+G268*G269","v":724.90953865309962},-371.90983855506209,-1767.6965010765207,-1767.6965010765207,-1767.6965010765207,-1767.6965010765209,-1767.6965010765211,-1767.6965010765216,-1767.6965010765216,-1767.6965010765216,-125.70978082729198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":12464.531443535223},"     Begin Cumulative DFIT",{"$f":"+C272","v":12464.531443535223},{"$f":"+E273","v":13189.420706188323},{"$f":"+F273","v":13914.282089341423},14639.191627994522,14267.281789439459,12499.585288362938,10731.888787286418,8964.1922862098982,7196.4957851333775,5428.7992840568568,3661.1027829803352,1893.4062819038136,125.70978082729198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":13189.420706188323},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":13914.282089341423},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":14639.191627994522},14267.281789439459,12499.585288362938,10731.888787286418,8964.1922862098982,7196.4957851333775,5428.7992840568568,3661.1027829803352,1893.4062819038136,125.70978082729198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37499190471487104},{"$f":"IF(G265=0,0,+G272/G265)","v":0.36585217108491314},0.35799039806139055,0.35799039806139055,0.35799039806139055,0.35799039806139055,0.3579903980613906,0.35799039806139066,0.35799039806139071,0.35799039806139071,0.35799039806139071,0.3579903980613906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37499190471487104},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36585217108491314},{"$f":"IF(G267=0,0,+G273/G267)","v":0.35799039806139055},0.35799039806139055,0.35799039806139055,0.35799039806139055,0.3579903980613906,0.35799039806139066,0.35799039806139071,0.35799039806139071,0.35799039806139071,0.3579903980613906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":12464.531443535223},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":13189.420706188323},{"$f":"+E276+F271","v":13914.282089341423},{"$f":"+F276+G271","v":14639.191627994522},14267.281789439459,12499.585288362938,10731.888787286418,8964.1922862098982,7196.4957851333775,5428.7992840568568,3661.1027829803352,1893.4062819038136,125.70978082729198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":8189.5929860375954},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":8914.482248690696},{"$f":"IF(F270<>0,+E277+F270,0)","v":9639.3436318437962},{"$f":"IF(G270<>0,+F277+G270,0)","v":10364.253170496895},10100.948486649995,8849.4549253030946,7597.961363956194,6346.4678026092934,5094.9742412623928,3843.4806799154921,2591.9871185685915,1340.4935572216912,88.999995874790784,3.694822225952521E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":4274.9384574976275},{"$f":"+E280","v":4274.9384574976275},{"$f":"+F280","v":4274.9384574976275},4274.9384574976275,4166.333302789466,3650.1303630598459,3133.9274233302258,2617.7244836006057,2101.5215438709852,1585.3186041413644,1069.1156644117432,552.91272468212196,36.70978495250074,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,{"$f":"+BR280","v":-4.1495695768389851E-12},-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,108.60515470816165,516.20293972962031,516.20293972962031,516.20293972962031,516.20293972962054,516.20293972962077,516.20293972962122,516.20293972962122,516.20293972962122,36.70978495250489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":4274.9384574976275},"     End Excess Deferred",{"$f":"+E278-E279","v":4274.9384574976275},{"$f":"+F278-F279","v":4274.9384574976275},4274.9384574976275,4166.333302789466,3650.1303630598459,3133.9274233302258,2617.7244836006057,2101.5215438709852,1585.3186041413644,1069.1156644117432,552.91272468212196,36.70978495250074,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,{"$f":"+BR278-BR279","v":-4.1495695768389851E-12},-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12,-4.1495695768389851E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":4274.938457497632},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},108.60515470816165,516.20293972962031,516.20293972962031,516.20293972962031,516.20293972962054,516.20293972962077,516.20293972962122,516.20293972962122,516.20293972962122,36.70978495250489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":11653.996914377254},"     Begin Cumulative Difference",{"$f":"+$C284","v":11653.996914377254},{"$f":"+E286","v":12832.159306145713},{"$f":"+F286","v":14010.261697914173},15188.314089682632,16366.42648145109,15943.138873219548,13918.461264988007,11893.783656756466,9869.1060485249254,7844.4284402933845,5819.7508320618435,3795.0732238303026,1770.3956155987617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":1178.1623917684592},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":1178.1023917684593},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":1178.0523917684591},1178.112391768459,-423.28760823154084,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":12832.159306145713},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":14010.261697914173},15188.314089682632,16366.42648145109,15943.138873219548,13918.461264988007,11893.783656756466,9869.1060485249254,7844.4284402933845,5819.7508320618435,3795.0732238303026,1770.3956155987617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":1178.1623917684592},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":1178.1023917684593},1178.0523917684591,1178.112391768459,-423.28760823154084,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-2024.6776082315409,-1770.3956155987617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585392,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":298.605258193716},{"$f":"IF(F284=0,0,F287*$C289)","v":298.59005119371602},{"$f":"IF(G284=0,0,G287*$C289)","v":298.57737869371596},298.59258569371593,-107.28224430628403,-513.15453980628411,-513.15453980628411,-513.15453980628411,-513.15453980628411,-513.15453980628411,-513.15453980628411,-513.15453980628411,-448.70676877350616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":298.605258193716},{"$f":"+F287*F288","v":298.59005119371602},{"$f":"+G287*G288","v":298.57737869371596},298.59258569371593,-147.15868928792779,-703.89233529130456,-703.89233529130456,-703.89233529130468,-703.89233529130456,-703.89233529130456,-703.89233529130456,-703.89233529130456,-615.48954716882895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":4495.5293097210251},"     Begin Cumulative DFIT",{"$f":"+C291","v":4495.5293097210251},{"$f":"+E292","v":4794.1345679147407},{"$f":"+F292","v":5092.7246191084569},5391.301997802173,5689.8945834958886,5542.7358942079609,4838.8435589166565,4134.9512236253522,3431.0588883340474,2727.1665530427426,2023.2742177514381,1319.3818824601335,615.48954716882895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":4794.1345679147407},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":5092.7246191084569},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":5391.301997802173},5689.8945834958886,5542.7358942079609,4838.8435589166565,4134.9512236253522,3431.0588883340474,2727.1665530427426,2023.2742177514381,1319.3818824601335,615.48954716882895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999993},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37360310556764076},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36349960685364313},0.35496382060366172,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585392,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37360310556764076},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36349960685364313},{"$f":"IF(G286=0,0,+G292/G286)","v":0.35496382060366172},0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585392,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585386,0.34765650216585381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":4495.5293097210251},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":4794.1345679147407},{"$f":"+E295+F290","v":5092.7246191084569},{"$f":"+F295+G290","v":5391.301997802173},5689.8945834958886,5542.7358942079609,4838.8435589166565,4134.9512236253522,3431.0588883340474,2727.1665530427426,2023.2742177514381,1319.3818824601335,615.48954716882895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":2953.7055179489153},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":3252.3107761426313},{"$f":"IF(F289<>0,+E296+F289,0)","v":3550.9008273363474},{"$f":"IF(G289<>0,+F296+G289,0)","v":3849.4782060300636},4148.0707917237796,4040.7885474174955,3527.6340076112115,3014.4794678049275,2501.3249279986435,1988.1703881923595,1475.0158483860755,961.8613085797914,448.70676877350729,1.1368683772161603E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":1541.8237917721099},{"$f":"+E299","v":1541.8237917721099},{"$f":"+F299","v":1541.8237917721099},1541.8237917721099,1541.8237917721099,1501.9473467904661,1311.2095513054455,1120.4717558204252,929.73396033540462,738.99616485038416,548.25836936536371,357.52057388034325,166.78277839532279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,39.876444981643758,190.73779548502046,190.73779548502046,190.73779548502057,190.73779548502046,190.73779548502046,190.73779548502046,190.73779548502046,166.78277839532279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":1541.8237917721099},"     End Excess Deferred",{"$f":"+E297-E298","v":1541.8237917721099},{"$f":"+F297-F298","v":1541.8237917721099},1541.8237917721099,1541.8237917721099,1501.9473467904661,1311.2095513054455,1120.4717558204252,929.73396033540462,738.99616485038416,548.25836936536371,357.52057388034325,166.78277839532279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":1541.8237917721096},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,39.876444981643758,190.73779548502046,190.73779548502046,190.73779548502057,190.73779548502046,190.73779548502046,190.73779548502046,190.73779548502046,166.78277839532279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":10904.527114687369},"     Begin Cumulative Difference",{"$f":"+$C303","v":10904.527114687369},{"$f":"+E305","v":10625.2821553252},{"$f":"+F305","v":10346.01719596303},10066.77223660086,9787.4672772386912,9508.2023178765212,8795.7673585143511,7650.1423991521815,6504.5174397900118,5358.8924804278422,4213.2675210656726,3067.6425617035029,1922.0176023413333,776.39264297916361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-279.24495936216965},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-279.26495936216963},-279.24495936216965,-279.3049593621696,-279.26495936216963,-712.43495936216959,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":10625.2821553252},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":10346.01719596303},10066.77223660086,9787.4672772386912,9508.2023178765212,8795.7673585143511,7650.1423991521815,6504.5174397900118,5358.8924804278422,4213.2675210656726,3067.6425617035029,1922.0176023413333,776.39264297916361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-279.24495936216965},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-279.26495936216963},-279.24495936216965,-279.3049593621696,-279.26495936216963,-712.43495936216959,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-1145.6249593621696,-776.39264297916361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999993},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38574999999999993},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38574999999999993},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-70.774634950341905},{"$f":"IF(F303=0,0,F306*$C308)","v":-70.779703950341897},{"$f":"IF(G303=0,0,G306*$C308)","v":-70.774634950341905},-70.789841950341881,-70.779703950341897,-180.56664045034188,-290.3586459503419,-290.3586459503419,-290.3586459503419,-290.3586459503419,-290.3586459503419,-290.3586459503419,-290.3586459503419,-196.77671536306903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-107.71874307395693},{"$f":"+F306*F307","v":-107.72645807395692},{"$f":"+G306*G307","v":-107.71874307395693},-107.74188807395691,-107.72645807395692,-274.82178557395684,-441.92482807395692,-441.92482807395686,-441.92482807395686,-441.92482807395686,-441.92482807395692,-441.92482807395692,-441.92482807395692,-299.49346202921237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":4206.421334490652},"     Begin Cumulative DFIT",{"$f":"+C310","v":4206.421334490652},{"$f":"+E311","v":4098.7025914166952},{"$f":"+F311","v":3990.9761333427382},3883.2573902687814,3775.5155021948244,3667.7890441208674,3392.9672585469107,2951.0424304729536,2509.1176023989965,2067.1927743250399,1625.267946251083,1183.3431181771261,741.41829010316928,299.49346202921237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":4098.7025914166952},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":3990.9761333427382},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":3883.2573902687814},3775.5155021948244,3667.7890441208674,3392.9672585469107,2951.0424304729536,2509.1176023989965,2067.1927743250399,1625.267946251083,1183.3431181771261,741.41829010316928,299.49346202921237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999993},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999993},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999993},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38574999999999993},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38574999999999993},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":4206.421334490652},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":4098.7025914166952},{"$f":"+E314+F309","v":3990.9761333427382},{"$f":"+F314+G309","v":3883.2573902687814},3775.5155021948244,3667.7890441208674,3392.9672585469107,2951.0424304729536,2509.1176023989965,2067.1927743250399,1625.267946251083,1183.3431181771261,741.41829010316928,299.49346202921237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":2763.752397217514},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":2692.9777622671722},{"$f":"IF(F308<>0,+E315+F308,0)","v":2622.1980583168302},{"$f":"IF(G308<>0,+F315+G308,0)","v":2551.4234233664884},2480.6335814161466,2409.8538774658045,2229.2872370154628,1938.9285910651208,1648.5699451147789,1358.2112991644369,1067.852653214095,777.49400726375302,487.13536131341112,196.77671536306923,1.9895196601282805E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":1442.668937273138},{"$f":"+E318","v":1405.724829149523},{"$f":"+F318","v":1368.778075025908},1331.833966902293,1294.881920778678,1257.9351666550631,1163.6800215314481,1012.1138394078331,860.54765728421808,708.98147516060317,557.41529303698826,405.84911091337324,254.28292878975822,102.71674666614319,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,{"$f":"+BR318","v":-1.4210854715202004E-13},-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":36.944108123615024},{"$f":"+F308-F309","v":36.946754123615023},36.944108123615024,36.952046123615034,36.946754123615023,94.255145123614966,151.56618212361502,151.56618212361496,151.56618212361496,151.56618212361496,151.56618212361502,151.56618212361502,151.56618212361502,102.71674666614334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":1442.668937273138},"     End Excess Deferred",{"$f":"+E316-E317","v":1405.724829149523},{"$f":"+F316-F317","v":1368.778075025908},1331.833966902293,1294.881920778678,1257.9351666550631,1163.6800215314481,1012.1138394078331,860.54765728421808,708.98147516060317,557.41529303698826,405.84911091337324,254.28292878975822,102.71674666614319,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,{"$f":"+BR316-BR317","v":-1.4210854715202004E-13},-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":1442.6689372731382},{"$f":"+E308-E309","v":36.944108123615024},{"$f":"+F308-F309","v":36.946754123615023},{"$f":"+G308-G309","v":36.944108123615024},36.952046123615034,36.946754123615023,94.255145123614966,151.56618212361502,151.56618212361496,151.56618212361496,151.56618212361496,151.56618212361502,151.56618212361502,151.56618212361502,102.71674666614334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":18837.076759065771},"     Begin Cumulative Difference",{"$f":"+$C322","v":18837.076759065771},{"$f":"+E324","v":18423.008652701494},{"$f":"+F324","v":18008.970546337216},17594.912439972941,17180.874333608663,16766.786227244385,16352.718120880108,15118.400014515832,13063.801908151556,11009.20380178728,8954.6056954230044,6900.0075890587277,4845.4094826944511,2790.8113763301744,736.21326996589778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-414.06810636427667},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-414.0381063642767},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-414.05810636427668},-414.0381063642767,-414.08810636427665,-414.06810636427667,-1234.3181063642767,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":18423.008652701494},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":18008.970546337216},17594.912439972941,17180.874333608663,16766.786227244385,16352.718120880108,15118.400014515832,13063.801908151556,11009.20380178728,8954.6056954230044,6900.0075890587277,4845.4094826944511,2790.8113763301744,736.21326996589778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-414.06810636427667},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-414.0381063642767},-414.05810636427668,-414.0381063642767,-414.08810636427665,-414.06810636427667,-1234.3181063642767,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-2054.5981063642766,-736.21326996589778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38574999999999998},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38574999999999998},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-104.94556155802593},{"$f":"IF(F322=0,0,F325*$C327)","v":-104.93795805802593},{"$f":"IF(G322=0,0,G325*$C327)","v":-104.94302705802593},-104.93795805802593,-104.95063055802592,-104.94556155802593,-312.83792405802592,-520.73789005802598,-520.73789005802598,-520.73789005802598,-520.73789005802598,-520.73789005802598,-520.73789005802598,-520.73789005802598,-186.5932532728568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-159.72677203001973},{"$f":"+F325*F326","v":-159.71519953001973},{"$f":"+G325*G326","v":-159.72291453001975},-159.71519953001973,-159.73448703001972,-159.72677203001973,-476.13820953001976,-792.5612195300198,-792.56121953001968,-792.56121953001957,-792.56121953001957,-792.56121953001946,-792.56121953001946,-792.56121953001934,-283.99426888934499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":7266.402359809621},"     Begin Cumulative DFIT",{"$f":"+C329","v":7266.402359809621},{"$f":"+E330","v":7106.6755877796013},{"$f":"+F330","v":6946.9603882495812},6787.2374737195614,6627.5222741895413,6467.7877871595219,6308.0610151295023,5831.9228055994827,5039.3615860694626,4246.8003665394426,3454.239147009423,2661.6779274794035,1869.1167079493839,1076.5554884193643,283.99426888934499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":7106.6755877796013},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":6946.9603882495812},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":6787.2374737195614},6627.5222741895413,6467.7877871595219,6308.0610151295023,5831.9228055994827,5039.3615860694626,4246.8003665394426,3454.239147009423,2661.6779274794035,1869.1167079493839,1076.5554884193643,283.99426888934499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38574999999999998},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38575000000000004},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":7266.402359809621},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":7106.6755877796013},{"$f":"+E333+F328","v":6946.9603882495812},{"$f":"+F333+G328","v":6787.2374737195614},6627.5222741895413,6467.7877871595219,6308.0610151295023,5831.9228055994827,5039.3615860694626,4246.8003665394426,3454.239147009423,2661.6779274794035,1869.1167079493839,1076.5554884193643,283.99426888934499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":4774.2571045852201},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":4669.3115430271937},{"$f":"IF(F327<>0,+E334+F327,0)","v":4564.3735849691675},{"$f":"IF(G327<>0,+F334+G327,0)","v":4459.4305579111415},4354.4925998531153,4249.5419692950891,4144.5964077370627,3831.7584836790365,3311.0205936210104,2790.2827035629844,2269.5448135049583,1748.8069234469322,1228.0690333889061,707.33114333088008,186.5932532728541,-2.7000623958883807E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":2492.1452552244009},{"$f":"+E337","v":2437.3640447524072},{"$f":"+F337","v":2382.5868032804133},2327.8069158084195,2273.0296743364256,2218.245817864432,2163.4646073924382,2000.1643219204443,1728.3409924484504,1456.5176629764567,1184.694333504463,912.87100403246939,641.04767456047591,369.22434508848244,97.401015616489076,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,{"$f":"+BR337","v":8.8107299234252423E-13},8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":54.781210471993802},{"$f":"+F327-F328","v":54.777241471993804},54.779887471993817,54.777241471993804,54.783856471993801,54.781210471993802,163.30028547199385,271.82332947199382,271.8233294719937,271.82332947199359,271.82332947199359,271.82332947199347,271.82332947199347,271.82332947199336,97.401015616488195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":2492.1452552244009},"     End Excess Deferred",{"$f":"+E335-E336","v":2437.3640447524072},{"$f":"+F335-F336","v":2382.5868032804133},2327.8069158084195,2273.0296743364256,2218.245817864432,2163.4646073924382,2000.1643219204443,1728.3409924484504,1456.5176629764567,1184.694333504463,912.87100403246939,641.04767456047591,369.22434508848244,97.401015616489076,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,{"$f":"+BR335-BR336","v":8.8107299234252423E-13},8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":2492.1452552244},{"$f":"+E327-E328","v":54.781210471993802},{"$f":"+F327-F328","v":54.777241471993804},{"$f":"+G327-G328","v":54.779887471993817},54.777241471993804,54.783856471993801,54.781210471993802,163.30028547199385,271.82332947199382,271.8233294719937,271.82332947199359,271.82332947199359,271.82332947199347,271.82332947199347,271.82332947199336,97.401015616488195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":11953.343511405612},"     Begin Cumulative Difference",{"$f":"+$C341","v":11953.343511405612},{"$f":"+E343","v":11692.221233346518},{"$f":"+F343","v":11431.088955287423},11169.976677228329,10908.844399169235,10647.69212111014,10386.579843051046,10125.427564991951,9099.9152869328555,7850.6630088737602,6601.4107308146649,5352.1584527555697,4102.9061746964744,2853.6538966373796,1604.4016185782848,355.14934051918999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-261.12227805909481},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-261.1322780590948},-261.11227805909482,-261.1322780590948,-261.15227805909478,-261.11227805909482,-261.15227805909478,-1025.5122780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":11692.221233346518},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":11431.088955287423},11169.976677228329,10908.844399169235,10647.69212111014,10386.579843051046,10125.427564991951,9099.9152869328555,7850.6630088737602,6601.4107308146649,5352.1584527555697,4102.9061746964744,2853.6538966373796,1604.4016185782848,355.14934051918999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-261.12227805909481},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-261.1322780590948},-261.11227805909482,-261.1322780590948,-261.15227805909478,-261.11227805909482,-261.15227805909478,-1025.5122780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-1249.2522780590948,-355.14934051918999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-66.181441374077579},{"$f":"IF(F341=0,0,F344*$C346)","v":-66.183975874077575},{"$f":"IF(G341=0,0,G344*$C346)","v":-66.178906874077583},-66.183975874077575,-66.189044874077581,-66.178906874077583,-66.189044874077581,-259.91608687407756,-316.62298987407758,-316.62298987407758,-316.62298987407758,-316.62298987407758,-316.62298987407758,-316.62298987407758,-316.62298987407758,-90.012600354588713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-100.72791876129583},{"$f":"+F344*F345","v":-100.73177626129582},{"$f":"+G344*G345","v":-100.72406126129582},-100.73177626129581,-100.7394912612958,-100.72406126129582,-100.7394912612958,-395.59136126129579,-481.89906626129579,-481.89906626129579,-481.89906626129579,-481.89906626129579,-481.89906626129584,-481.89906626129596,-481.89906626129596,-136.99885810527758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":4611.0022595247146},"     Begin Cumulative DFIT",{"$f":"+C348","v":4611.0022595247146},{"$f":"+E349","v":4510.2743407634189},{"$f":"+F349","v":4409.5425645021232},4308.8185032408273,4208.0867269795317,4107.3472357182363,4006.6231744569404,3905.8836831956446,3510.2923219343488,3028.3932556730529,2546.4941894117569,2064.5951231504609,1582.6960568891652,1100.7969906278695,618.89792436657353,136.99885810527758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":4510.2743407634189},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":4409.5425645021232},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":4308.8185032408273},4208.0867269795317,4107.3472357182363,4006.6231744569404,3905.8836831956446,3510.2923219343488,3028.3932556730529,2546.4941894117569,2064.5951231504609,1582.6960568891652,1100.7969906278695,618.89792436657353,136.99885810527758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":4611.0022595247146},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":4510.2743407634189},{"$f":"+E352+F347","v":4409.5425645021232},{"$f":"+F352+G347","v":4308.8185032408273},4208.0867269795317,4107.3472357182363,4006.6231744569404,3905.8836831956446,3510.2923219343488,3028.3932556730529,2546.4941894117569,2064.5951231504609,1582.6960568891652,1100.7969906278695,618.89792436657353,136.99885810527758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":3029.5749129657524},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":2963.3934715916748},{"$f":"IF(F346<>0,+E353+F346,0)","v":2897.2094957175973},{"$f":"IF(G346<>0,+F353+G346,0)","v":2831.0305888435196},2764.846612969442,2698.6575680953647,2632.478661221287,2566.2896163472096,2306.3735294731323,1989.7505395990547,1673.1275497249771,1356.5045598508996,1039.881569976822,723.25858010274442,406.63559022866684,90.012600354589267,5.5422333389287814E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":1581.4273465589622},{"$f":"+E356","v":1546.8808691717441},{"$f":"+F356","v":1512.3330687845257},1477.7879143973075,1443.2401140100892,1408.689667622871,1374.1445132356528,1339.5940668484345,1203.9187924612163,1038.6427160739981,873.36663968677999,708.09056329956184,542.81448691234368,377.53841052512541,212.26233413790703,46.986257750688651,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,{"$f":"+BR356","v":-2.1316282072803006E-13},-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":34.546477387218246},{"$f":"+F346-F347","v":34.547800387218246},34.545154387218233,34.547800387218231,34.550446387218216,34.545154387218233,34.550446387218216,135.67527438721822,165.27607638721821,165.27607638721821,165.27607638721821,165.27607638721821,165.27607638721827,165.27607638721838,165.27607638721838,46.986257750688864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":1581.4273465589622},"     End Excess Deferred",{"$f":"+E354-E355","v":1546.8808691717441},{"$f":"+F354-F355","v":1512.3330687845257},1477.7879143973075,1443.2401140100892,1408.689667622871,1374.1445132356528,1339.5940668484345,1203.9187924612163,1038.6427160739981,873.36663968677999,708.09056329956184,542.81448691234368,377.53841052512541,212.26233413790703,46.986257750688651,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,{"$f":"+BR354-BR355","v":-2.1316282072803006E-13},-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":1581.4273465589622},{"$f":"+E346-E347","v":34.546477387218246},{"$f":"+F346-F347","v":34.547800387218246},{"$f":"+G346-G347","v":34.545154387218233},34.547800387218231,34.550446387218216,34.545154387218233,34.550446387218216,135.67527438721822,165.27607638721821,165.27607638721821,165.27607638721821,165.27607638721821,165.27607638721827,165.27607638721838,165.27607638721838,46.986257750688864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":89537.21663983789},"     Begin Cumulative Difference",{"$f":"+$C360","v":89537.21663983789},{"$f":"+E362","v":83971.606455642454},{"$f":"+F362","v":78405.996271447017},72840.38608725158,67274.775903056143,61709.165718860713,56143.555534665284,50577.945350469854,45012.335166274424,39446.724982078995,33881.114797883565,28315.504613688136,22749.894429492706,17184.284245297276,11618.674061101845,6053.0638769064135,487.45369271098207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-5565.6101841954314},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-5565.6101841954314},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-5565.6101841954314},-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":83971.606455642454},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":78405.996271447017},72840.38608725158,67274.775903056143,61709.165718860713,56143.555534665284,50577.945350469854,45012.335166274424,39446.724982078995,33881.114797883565,28315.504613688136,22749.894429492706,17184.284245297276,11618.674061101845,6053.0638769064135,487.45369271098207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-5565.6101841954314},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-5565.6101841954314},-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-5565.6101841954314,-487.45369271098207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38575000000000004},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-1410.6039011843322},{"$f":"IF(F360=0,0,F363*$C365)","v":-1410.6039011843322},{"$f":"IF(G360=0,0,G363*$C365)","v":-1410.6039011843322},-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-1410.6039011843322,-123.54513841759841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-2146.9341285533874},{"$f":"+F363*F364","v":-2146.9341285533878},{"$f":"+G363*G364","v":-2146.9341285533878},-2146.9341285533883,-2146.9341285533883,-2146.9341285533883,-2146.9341285533883,-2146.9341285533878,-2146.9341285533878,-2146.9341285533874,-2146.9341285533874,-2146.9341285533874,-2146.9341285533865,-2146.9341285533865,-2146.9341285533865,-2146.9341285533865,-188.03526196326129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":34538.981318817467},"     Begin Cumulative DFIT",{"$f":"+C367","v":34538.981318817467},{"$f":"+E368","v":32392.047190264078},{"$f":"+F368","v":30245.11306171069},28098.178933157302,25951.244804603914,23804.310676050525,21657.376547497137,19510.442418943749,17363.50829039036,15216.574161836972,13069.640033283584,10922.705904730195,8775.7717761768072,6628.8376476234207,4481.9035190700342,2334.9693905166478,188.03526196326129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":32392.047190264078},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":30245.11306171069},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":28098.178933157302},25951.244804603914,23804.310676050525,21657.376547497137,19510.442418943749,17363.50829039036,15216.574161836972,13069.640033283584,10922.705904730195,8775.7717761768072,6628.8376476234207,4481.9035190700342,2334.9693905166478,188.03526196326129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38575000000000004},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38575000000000004},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38575000000000004},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":34538.981318817467},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":32392.047190264078},{"$f":"+E371+F366","v":30245.11306171069},{"$f":"+F371+G366","v":28098.178933157302},25951.244804603914,23804.310676050525,21657.376547497137,19510.442418943749,17363.50829039036,15216.574161836972,13069.640033283584,10922.705904730195,8775.7717761768072,6628.8376476234207,4481.9035190700342,2334.9693905166478,188.03526196326129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":22693.207557366914},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":21282.603656182582},{"$f":"IF(F365<>0,+E372+F365,0)","v":19871.999754998251},{"$f":"IF(G365<>0,+F372+G365,0)","v":18461.39585381392},17050.791952629588,15640.188051445257,14229.584150260926,12818.980249076594,11408.376347892263,9997.7724467079315,8587.1685455236002,7176.5646443392679,5765.9607431549357,4355.3568419706035,2944.7529407862712,1534.149039601939,123.54513841760672,8.3133500083931722E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":11845.773761450553},{"$f":"+E375","v":11109.443534081498},{"$f":"+F375","v":10373.113306712443},9636.7830793433877,8900.4528519743326,8164.1226246052765,7427.7923972362205,6691.4621698671644,5955.1319424981084,5218.8017151290533,4482.4714877599981,3746.141260390943,3009.8110330218879,2273.4808056528336,1537.1505782837794,800.82035091472517,64.49012354567094,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,{"$f":"+BR375","v":8.0575546235195361E-12},8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":736.33022736905514},{"$f":"+F365-F366","v":736.33022736905559},736.33022736905559,736.33022736905605,736.33022736905605,736.33022736905605,736.33022736905605,736.33022736905559,736.33022736905559,736.33022736905514,736.33022736905514,736.33022736905514,736.33022736905423,736.33022736905423,736.33022736905423,736.33022736905423,64.490123545662883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":11845.773761450553},"     End Excess Deferred",{"$f":"+E373-E374","v":11109.443534081498},{"$f":"+F373-F374","v":10373.113306712443},9636.7830793433877,8900.4528519743326,8164.1226246052765,7427.7923972362205,6691.4621698671644,5955.1319424981084,5218.8017151290533,4482.4714877599981,3746.141260390943,3009.8110330218879,2273.4808056528336,1537.1505782837794,800.82035091472517,64.49012354567094,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,{"$f":"+BR373-BR374","v":8.0575546235195361E-12},8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12,8.0575546235195361E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":11845.773761450546},{"$f":"+E365-E366","v":736.33022736905514},{"$f":"+F365-F366","v":736.33022736905559},{"$f":"+G365-G366","v":736.33022736905559},736.33022736905605,736.33022736905605,736.33022736905605,736.33022736905605,736.33022736905559,736.33022736905559,736.33022736905514,736.33022736905514,736.33022736905514,736.33022736905423,736.33022736905423,736.33022736905423,736.33022736905423,64.490123545662883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":24543.136350951732},"     Begin Cumulative Difference",{"$f":"+$C379","v":24543.136350951732},{"$f":"+E381","v":23504.666595597388},{"$f":"+F381","v":22331.916840243044},21121.0370848887,19910.157329534355,18699.267574180012,17488.387818825668,16277.518063471323,15066.618308116978,13855.708552762633,12644.808797408288,11433.909042053943,10223.009286699598,9012.0795313452545,7801.1497759909098,5685.4500206365647,2678.67026528222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-1038.4697553543447},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-1172.7497553543446},-1210.8797553543445,-1210.8797553543445,-1210.8897553543445,-1210.8797553543445,-1210.8697553543445,-1210.8997553543445,-1210.9097553543447,-1210.8997553543445,-1210.8997553543445,-1210.8997553543445,-1210.9297553543447,-1210.9297553543447,-2115.6997553543447,-3006.7797553543446,-3006.7797553543446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":23504.666595597388},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":22331.916840243044},21121.0370848887,19910.157329534355,18699.267574180012,17488.387818825668,16277.518063471323,15066.618308116978,13855.708552762633,12644.808797408288,11433.909042053943,10223.009286699598,9012.0795313452545,7801.1497759909098,5685.4500206365647,2678.67026528222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-1038.4697553543447},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-1172.7497553543446},-1210.8797553543445,-1210.8797553543445,-1210.8897553543445,-1210.8797553543445,-1210.8697553543445,-1210.8997553543445,-1210.9097553543447,-1210.8997553543445,-1210.8997553543445,-1210.8997553543445,-1210.9297553543447,-1210.9297553543447,-2115.6997553543447,-3006.7797553543446,-2678.67026528222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38575000000000004},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-263.20015949455865},{"$f":"IF(F379=0,0,F382*$C384)","v":-297.23342549455867},{"$f":"IF(G379=0,0,G382*$C384)","v":-306.89747399455865},-306.89747399455865,-306.90000849455862,-306.89747399455865,-306.89493949455863,-306.90254299455864,-306.90507749455867,-306.90254299455864,-306.90254299455864,-306.90254299455864,-306.91014649455866,-306.91014649455866,-536.22410299455873,-762.06832899455867,-678.90897873577865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-400.58970812793842},{"$f":"+F382*F383","v":-452.3882181279385},{"$f":"+G382*G383","v":-467.09686562793837},-467.09686562793837,-467.10072312793835,-467.09686562793837,-467.09300812793839,-467.10458062793839,-467.10843812793843,-467.10458062793839,-467.10458062793845,-467.1045806279385,-467.11615312793856,-467.1161531279385,-816.13118062793853,-1159.8652906279385,-1033.2970548326166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":9467.5148473796307},"     Begin Cumulative DFIT",{"$f":"+C386","v":9467.5148473796307},{"$f":"+E387","v":9066.9251392516926},{"$f":"+F387","v":8614.5369211237539},8147.4400554958156,7680.3431898678773,7213.2424667399391,6746.1456011120008,6279.0525929840624,5811.9480123561243,5344.8395742281855,4877.7349936002474,4410.6304129723094,3943.5258323443709,3476.4096792164323,3009.2935260884938,2193.1623454605551,1033.2970548326166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":9066.9251392516926},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":8614.5369211237539},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":8147.4400554958156},7680.3431898678773,7213.2424667399391,6746.1456011120008,6279.0525929840624,5811.9480123561243,5344.8395742281855,4877.7349936002474,4410.6304129723094,3943.5258323443709,3476.4096792164323,3009.2935260884938,2193.1623454605551,1033.2970548326166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38575000000000004},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38575000000000004},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38574999999999998},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":9467.5148473796307},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":9066.9251392516926},{"$f":"+E390+F385","v":8614.5369211237539},{"$f":"+F390+G385","v":8147.4400554958156},7680.3431898678773,7213.2424667399391,6746.1456011120008,6279.0525929840624,5811.9480123561243,5344.8395742281855,4877.7349936002474,4410.6304129723094,3943.5258323443709,3476.4096792164323,3009.2935260884938,2193.1623454605551,1033.2970548326166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":6220.4579081487163},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":5957.2577486541577},{"$f":"IF(F384<>0,+E391+F384,0)","v":5660.0243231595987},{"$f":"IF(G384<>0,+F391+G384,0)","v":5353.1268491650399},5046.229375170481,4739.3293666759228,4432.4318926813639,4125.5369531868055,3818.6344101922468,3511.7293326976883,3204.8267897031296,2897.924246708571,2591.0217037140123,2284.1115572194535,1977.2014107248949,1440.9773077303362,678.90897873577751,-1.1368683772161603E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":3247.0569392309144},{"$f":"+E394","v":3109.6673905975344},{"$f":"+F394","v":2954.5125979641548},2794.3132063307748,2634.1138146973954,2473.9131000640155,2313.713708430636,2153.515639797256,1993.3136021638761,1833.1102415304963,1672.9082038971164,1512.7061662637366,1352.5041286303567,1192.2981219969768,1032.0921153635968,752.185037730217,354.38807609683715,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,{"$f":"+BR394","v":-7.9580786405131221E-13},-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":137.38954863337977},{"$f":"+F384-F385","v":155.15479263337983},160.19939163337972,160.19939163337972,160.20071463337973,160.19939163337972,160.19806863337976,160.20203763337975,160.20336063337976,160.20203763337975,160.2020376333798,160.20203763337986,160.2060066333799,160.20600663337984,279.9070776333798,397.79696163337985,354.38807609683795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":3247.0569392309144},"     End Excess Deferred",{"$f":"+E392-E393","v":3109.6673905975344},{"$f":"+F392-F393","v":2954.5125979641548},2794.3132063307748,2634.1138146973954,2473.9131000640155,2313.713708430636,2153.515639797256,1993.3136021638761,1833.1102415304963,1672.9082038971164,1512.7061662637366,1352.5041286303567,1192.2981219969768,1032.0921153635968,752.185037730217,354.38807609683715,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,{"$f":"+BR392-BR393","v":-7.9580786405131221E-13},-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13,-7.9580786405131221E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":3247.0569392309144},{"$f":"+E384-E385","v":137.38954863337977},{"$f":"+F384-F385","v":155.15479263337983},{"$f":"+G384-G385","v":160.19939163337972},160.19939163337972,160.20071463337973,160.19939163337972,160.19806863337976,160.20203763337975,160.20336063337976,160.20203763337975,160.2020376333798,160.20203763337986,160.2060066333799,160.20600663337984,279.9070776333798,397.79696163337985,354.38807609683795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":33315.082198970355},"     Begin Cumulative Difference",{"$f":"+$C398","v":33315.082198970355},{"$f":"+E400","v":32171.110016200888},{"$f":"+F400","v":30802.297833431421},29225.505650661955,27557.493467892487,25889.48128512302,24221.469102353552,22553.436919584085,20885.434736814619,19217.412554045153,17549.390371275687,15881.38818850622,14213.356005736754,12545.363822967287,10877.331640197819,9209.2994574283512,7017.0372746588837,2875.1650918894165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-1143.9721827694671},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-1368.8121827694672},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-1576.7921827694672},-1668.012182769467,-1668.012182769467,-1668.012182769467,-1668.032182769467,-1668.0021827694673,-1668.0221827694672,-1668.0221827694672,-1668.0021827694673,-1668.032182769467,-1667.992182769467,-1668.032182769467,-1668.032182769467,-2192.2621827694675,-4141.8721827694671,-4141.8721827694671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":32171.110016200888},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":30802.297833431421},29225.505650661955,27557.493467892487,25889.48128512302,24221.469102353552,22553.436919584085,20885.434736814619,19217.412554045153,17549.390371275687,15881.38818850622,14213.356005736754,12545.363822967287,10877.331640197819,9209.2994574283512,7017.0372746588837,2875.1650918894165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-1143.9721827694671},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-1368.8121827694672},-1576.7921827694672,-1668.012182769467,-1668.012182769467,-1668.012182769467,-1668.032182769467,-1668.0021827694673,-1668.0221827694672,-1668.0221827694672,-1668.0021827694673,-1668.032182769467,-1667.992182769467,-1668.032182769467,-1668.032182769467,-2192.2621827694675,-4141.8721827694671,-2875.1650918894165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-289.93974972292142},{"$f":"IF(F398=0,0,F401*$C403)","v":-346.92544772292149},{"$f":"IF(G398=0,0,G401*$C403)","v":-399.6379787229215},-422.75768772292145,-422.75768772292145,-422.75768772292145,-422.76275672292144,-422.75515322292148,-422.76022222292147,-422.76022222292147,-422.75515322292148,-422.76275672292144,-422.75261872292145,-422.76275672292144,-422.76275672292144,-555.62885022292153,-1049.7575047229216,-728.71059253937267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-441.28726950332191},{"$f":"+F401*F402","v":-528.01929950332192},{"$f":"+G401*G402","v":-608.24758450332195},-643.43569950332187,-643.43569950332187,-643.43569950332198,-643.44341450332206,-643.431842003322,-643.43955700332197,-643.43955700332197,-643.43184200332189,-643.44341450332172,-643.42798450332168,-643.44341450332172,-643.44341450332172,-845.66513700332177,-1597.7271945033215,-1109.0949341963421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":12851.292958252814},"     Begin Cumulative DFIT",{"$f":"+C405","v":12851.292958252814},{"$f":"+E406","v":12410.005688749492},{"$f":"+F406","v":11881.986389246171},11273.738804742849,10630.303105239527,9986.8674057362059,9343.4317062328846,8699.9882917295618,8056.5564497262394,7413.1168927229173,6769.6773357195952,6126.2454937162729,5482.802079212951,4839.3740947096294,4195.9306802063074,3552.4872657029855,2706.8221286996636,1109.0949341963421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":12410.005688749492},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":11881.986389246171},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":11273.738804742849},10630.303105239527,9986.8674057362059,9343.4317062328846,8699.9882917295618,8056.5564497262394,7413.1168927229173,6769.6773357195952,6126.2454937162729,5482.802079212951,4839.3740947096294,4195.9306802063074,3552.4872657029855,2706.8221286996636,1109.0949341963421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":12851.292958252814},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":12410.005688749492},{"$f":"+E409+F404","v":11881.986389246171},{"$f":"+F409+G404","v":11273.738804742849},10630.303105239527,9986.8674057362059,9343.4317062328846,8699.9882917295618,8056.5564497262394,7413.1168927229173,6769.6773357195952,6126.2454937162729,5482.802079212951,4839.3740947096294,4195.9306802063074,3552.4872657029855,2706.8221286996636,1109.0949341963421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":8443.7075833290364},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":8153.7678336061153},{"$f":"IF(F403<>0,+E410+F403,0)","v":7806.8423858831939},{"$f":"IF(G403<>0,+F410+G403,0)","v":7407.2044071602722},6984.446719437351,6561.6890317144298,6138.9313439915086,5716.1685872685875,5293.4134340456658,4870.6532118227442,4447.8929895998226,4025.1378363769013,3602.3750796539798,3179.6224609310584,2756.8597042081369,2334.0969474852154,1778.4680972622939,728.71059253937233,-3.4106051316484809E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":4407.5853749237776},{"$f":"+E413","v":4256.2378551433776},{"$f":"+F413","v":4075.1440033629769},3866.5343975825763,3645.8563858021757,3425.1783740217752,3204.5003622413747,2983.8197044609742,2763.1430156805736,2542.4636809001731,2321.7843461197726,2101.1076573393721,1880.4269995589718,1659.7516337785717,1439.0709759981714,1218.3903182177712,928.35403143737096,380.38434165697106,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,{"$f":"+BR413","v":1.5916157281026244E-12},1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":151.34751978040049},{"$f":"+F403-F404","v":181.09385178040043},208.60960578040044,220.67801178040042,220.67801178040042,220.67801178040054,220.68065778040062,220.67668878040053,220.6793347804005,220.6793347804005,220.67668878040041,220.68065778040028,220.67536578040023,220.68065778040028,220.68065778040028,290.03628678040025,547.9696897803999,380.38434165696947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":4407.5853749237776},"     End Excess Deferred",{"$f":"+E411-E412","v":4256.2378551433776},{"$f":"+F411-F412","v":4075.1440033629769},3866.5343975825763,3645.8563858021757,3425.1783740217752,3204.5003622413747,2983.8197044609742,2763.1430156805736,2542.4636809001731,2321.7843461197726,2101.1076573393721,1880.4269995589718,1659.7516337785717,1439.0709759981714,1218.3903182177712,928.35403143737096,380.38434165697106,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,{"$f":"+BR411-BR412","v":1.5916157281026244E-12},1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12,1.5916157281026244E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":4407.5853749237767},{"$f":"+E403-E404","v":151.34751978040049},{"$f":"+F403-F404","v":181.09385178040043},{"$f":"+G403-G404","v":208.60960578040044},220.67801178040042,220.67801178040042,220.67801178040054,220.68065778040062,220.67668878040053,220.6793347804005,220.6793347804005,220.67668878040041,220.68065778040028,220.67536578040023,220.68065778040028,220.68065778040028,290.03628678040025,547.9696897803999,380.38434165696947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":31200.194160152358},"     Begin Cumulative Difference",{"$f":"+$C417","v":31200.194160152358},{"$f":"+E419","v":30375.454409250553},{"$f":"+F419","v":29326.104658348748},28078.624907446942,26643.135156545137,25093.855405643331,23544.575654741526,21995.29590383972,20445.996152937914,18896.706402036107,17347.376651134302,15798.066900232496,14248.747149330691,12699.437398428885,11150.127647527079,9600.797896625274,8051.5681457234678,5631.0483948216624,1870.6586439198568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-824.73975090180556},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-1049.3497509018057},-1247.4797509018058,-1435.4897509018056,-1549.2797509018055,-1549.2797509018055,-1549.2797509018055,-1549.2997509018055,-1549.2897509018057,-1549.3297509018057,-1549.3097509018057,-1549.3197509018055,-1549.3097509018057,-1549.3097509018057,-1549.3297509018057,-1549.2297509018058,-2420.5197509018058,-3760.3897509018057,-3760.3897509018057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":30375.454409250553},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":29326.104658348748},28078.624907446942,26643.135156545137,25093.855405643331,23544.575654741526,21995.29590383972,20445.996152937914,18896.706402036107,17347.376651134302,15798.066900232496,14248.747149330691,12699.437398428885,11150.127647527079,9600.797896625274,8051.5681457234678,5631.0483948216624,1870.6586439198568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-824.73975090180556},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-1049.3497509018057},-1247.4797509018058,-1435.4897509018056,-1549.2797509018055,-1549.2797509018055,-1549.2797509018055,-1549.2997509018055,-1549.2897509018057,-1549.3297509018057,-1549.3097509018057,-1549.3197509018055,-1549.3097509018057,-1549.3097509018057,-1549.3297509018057,-1549.2297509018058,-2420.5197509018058,-3760.3897509018057,-1870.6586439198568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-209.03028986606262},{"$f":"IF(F417=0,0,F420*$C422)","v":-265.95769436606264},{"$f":"IF(G417=0,0,G420*$C422)","v":-316.1737428660627},-363.82487736606265,-392.66495286606261,-392.66495286606261,-392.66495286606261,-392.6700218660626,-392.66748736606269,-392.67762536606267,-392.67255636606268,-392.67509086606259,-392.67255636606268,-392.67255636606268,-392.67762536606267,-392.65228036606271,-613.48073086606269,-953.07078236606264,-474.1184333014877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-318.14335891037149},{"$f":"+F420*F421","v":-404.78666641037154},{"$f":"+G420*G421","v":-481.21531391037155},-553.74017141037143,-597.6346639103715,-597.6346639103715,-597.63466391037139,-597.64237891037124,-597.63852141037148,-597.65395141037152,-597.64623641037144,-597.65009391037131,-597.64623641037133,-597.64623641037133,-597.65395141037141,-597.61537641037125,-933.71549391037126,-1450.5703464103708,-721.6065718920845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":12035.474897278771},"     Begin Cumulative DFIT",{"$f":"+C424","v":12035.474897278771},{"$f":"+E425","v":11717.3315383684},{"$f":"+F425","v":11312.544871958029},10831.329558047657,10277.589386637286,9679.954722726914,9082.3200588165419,8484.6853949061697,7887.0430159957987,7289.4044945854275,6691.750543175056,6094.1043067646842,5496.4542128543126,4898.8079764439408,4301.161740033569,3703.5077886231975,3105.8924122128265,2172.1769183024553,721.6065718920845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":11717.3315383684},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":11312.544871958029},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":10831.329558047657},10277.589386637286,9679.954722726914,9082.3200588165419,8484.6853949061697,7887.0430159957987,7289.4044945854275,6691.750543175056,6094.1043067646842,5496.4542128543126,4898.8079764439408,4301.161740033569,3703.5077886231975,3105.8924122128265,2172.1769183024553,721.6065718920845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":12035.474897278771},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":11717.3315383684},{"$f":"+E428+F423","v":11312.544871958029},{"$f":"+F428+G423","v":10831.329558047657},10277.589386637286,9679.954722726914,9082.3200588165419,8484.6853949061697,7887.0430159957987,7289.4044945854275,6691.750543175056,6094.1043067646842,5496.4542128543126,4898.8079764439408,4301.161740033569,3703.5077886231975,3105.8924122128265,2172.1769183024553,721.6065718920845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":7907.6892098906155},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":7698.6589200245526},{"$f":"IF(F422<>0,+E429+F422,0)","v":7432.7012256584903},{"$f":"IF(G422<>0,+F429+G422,0)","v":7116.5274827924277},6752.7026054263652,6360.0376525603024,5967.3726996942396,5574.7077468281768,5182.0377249621142,4789.3702375960511,4396.6926122299883,4004.0200558639258,3611.3449649978634,3218.6724086318009,2825.9998522657384,2433.3222268996756,2040.6699465336128,1427.1892156675501,474.11843330148747,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":4127.7856873881556},{"$f":"+E432","v":4018.6726183438468},{"$f":"+F432","v":3879.8436462995378},3714.8020752552288,3524.8867812109202,3319.9170701666112,3114.9473591223023,2909.9776480779933,2705.0052910336844,2500.0342569893755,2295.0579309450668,2090.084250900758,1885.1092478564492,1680.1355678121406,1475.161887767832,1270.1855617235233,1065.2224656792148,744.98770263490621,247.48813859059806,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,{"$f":"+BR432","v":1.2505552149377763E-12},1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":109.11306904430887},{"$f":"+F422-F423","v":138.8289720443089},165.04157104430885,189.91529404430878,204.96971104430889,204.96971104430889,204.96971104430878,204.97235704430864,204.97103404430879,204.97632604430885,204.97368004430876,204.97500304430872,204.97368004430865,204.97368004430865,204.97632604430873,204.96309604430854,320.23476304430858,497.49956404430816,247.4881385905968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":4127.7856873881556},"     End Excess Deferred",{"$f":"+E430-E431","v":4018.6726183438468},{"$f":"+F430-F431","v":3879.8436462995378},3714.8020752552288,3524.8867812109202,3319.9170701666112,3114.9473591223023,2909.9776480779933,2705.0052910336844,2500.0342569893755,2295.0579309450668,2090.084250900758,1885.1092478564492,1680.1355678121406,1475.161887767832,1270.1855617235233,1065.2224656792148,744.98770263490621,247.48813859059806,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,{"$f":"+BR430-BR431","v":1.2505552149377763E-12},1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":4127.7856873881547},{"$f":"+E422-E423","v":109.11306904430887},{"$f":"+F422-F423","v":138.8289720443089},{"$f":"+G422-G423","v":165.04157104430885},189.91529404430878,204.96971104430889,204.96971104430889,204.96971104430878,204.97235704430864,204.97103404430879,204.97632604430885,204.97368004430876,204.97500304430872,204.97368004430865,204.97368004430865,204.97632604430873,204.96309604430854,320.23476304430858,497.49956404430816,247.4881385905968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":38412.282333329313},"     Begin Cumulative Difference",{"$f":"+$C436","v":38412.282333329313},{"$f":"+E438","v":37628.205044459566},{"$f":"+F438","v":36551.55775558982},35204.260466720072,33606.643177850325,31789.535888980576,29902.988600110828,28016.44131124108,26129.884022371334,24243.346733501588,22356.789444631839,20470.242155762091,18583.694866892343,16697.117578022597,14810.560289152849,12924.003000283101,11037.435711413353,9150.8784225436048,6094.1111336738568,1409.0638448041091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-784.07728886974792},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-1076.6472888697476},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-1347.2972888697477},-1597.6172888697479,-1817.1072888697477,-1886.5472888697477,-1886.5472888697477,-1886.5572888697479,-1886.5372888697475,-1886.5572888697479,-1886.5472888697477,-1886.5472888697477,-1886.5772888697479,-1886.5572888697479,-1886.5572888697479,-1886.5672888697477,-1886.5572888697479,-3056.767288869748,-4685.0472888697477,-4685.0472888697477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":37628.205044459566},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":36551.55775558982},35204.260466720072,33606.643177850325,31789.535888980576,29902.988600110828,28016.44131124108,26129.884022371334,24243.346733501588,22356.789444631839,20470.242155762091,18583.694866892343,16697.117578022597,14810.560289152849,12924.003000283101,11037.435711413353,9150.8784225436048,6094.1111336738568,1409.0638448041091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-784.07728886974792},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-1076.6472888697476},-1347.2972888697477,-1597.6172888697479,-1817.1072888697477,-1886.5472888697477,-1886.5472888697477,-1886.5572888697479,-1886.5372888697475,-1886.5572888697479,-1886.5472888697477,-1886.5472888697477,-1886.5772888697479,-1886.5572888697479,-1886.5572888697479,-1886.5672888697477,-1886.5572888697479,-3056.767288869748,-4685.0472888697477,-1409.0638448041091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999993},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-198.72438886403762},{"$f":"IF(F436=0,0,F439*$C441)","v":-272.87625536403755},{"$f":"IF(G436=0,0,G439*$C441)","v":-341.47249786403756},-404.91610186403761,-460.54584236403758,-478.14541036403756,-478.14541036403756,-478.14794486403764,-478.14287586403753,-478.14794486403764,-478.14541036403756,-478.14541036403756,-478.15301386403763,-478.14794486403764,-478.14794486403764,-478.15047936403755,-478.14794486403764,-774.73766936403763,-1187.4252353640377,-357.12723146560148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-302.45781418150523},{"$f":"+F439*F440","v":-415.31669168150506},{"$f":"+G439*G440","v":-519.71992918150511},-616.28086918150518,-700.94913668150514,-727.73561668150512,-727.73561668150512,-727.73947418150533,-727.73175918150503,-727.73947418150522,-727.73561668150512,-727.73561668150512,-727.74718918150518,-727.7394741815051,-727.7394741815051,-727.74333168150508,-727.73947418150522,-1179.1479816815051,-1807.256991681505,-543.54637813318504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":14817.537910081781},"     Begin Cumulative DFIT",{"$f":"+C443","v":14817.537910081781},{"$f":"+E444","v":14515.080095900275},{"$f":"+F444","v":14099.763404218771},13580.043475037266,12963.762605855762,12262.813469174256,11535.077852492752,10807.342235811248,10079.602761629742,9351.871002448237,8624.131528266731,7896.3959115852258,7168.6602949037206,6440.9131057222157,5713.1736315407106,4985.4341573592055,4257.6908256777006,3529.9513514961955,2350.8033698146901,543.54637813318504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":14515.080095900275},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":14099.763404218771},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":13580.043475037266},12963.762605855762,12262.813469174256,11535.077852492752,10807.342235811248,10079.602761629742,9351.871002448237,8624.131528266731,7896.3959115852258,7168.6602949037206,6440.9131057222157,5713.1736315407106,4985.4341573592055,4257.6908256777006,3529.9513514961955,2350.8033698146901,543.54637813318504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999993},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999993},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999993},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":14817.537910081781},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":14515.080095900275},{"$f":"+E447+F442","v":14099.763404218771},{"$f":"+F447+G442","v":13580.043475037266},12963.762605855762,12262.813469174256,11535.077852492752,10807.342235811248,10079.602761629742,9351.871002448237,8624.131528266731,7896.3959115852258,7168.6602949037206,6440.9131057222157,5713.1736315407106,4985.4341573592055,4257.6908256777006,3529.9513514961955,2350.8033698146901,543.54637813318504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":9735.5929573823141},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":9536.8685685182772},{"$f":"IF(F441<>0,+E448+F441,0)","v":9263.99231315424},{"$f":"IF(G441<>0,+F448+G441,0)","v":8922.519815290203},8517.603713426166,8057.0578710621285,7578.9124606980913,7100.7670503340541,6622.6191054700166,6144.4762296059789,5666.3282847419414,5188.1828743779042,4710.0374640138671,4231.8844501498297,3753.7365052857922,3275.5885604217547,2797.4380810577172,2319.2901361936797,1544.5524668296421,357.12723146560438,2.8990143619012088E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":5081.9449526994667},{"$f":"+E451","v":4978.2115273819991},{"$f":"+F451","v":4835.7710910645319},4657.5236597470648,4446.1588924295975,4205.7555981121295,3956.1653917946619,3706.5751854771943,3456.9836561597267,3207.394772842259,2957.8032435247915,2708.2130372073239,2458.6228308898562,2209.0286555723887,1959.4371262549212,1709.8455969374536,1460.2527446199861,1210.6612153025185,806.25090298505097,186.41914666758362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":103.73342531746761},{"$f":"+F441-F442","v":142.44043631746752},178.24743131746754,211.36476731746757,240.40329431746756,249.59020631746756,249.59020631746756,249.59152931746769,249.58888331746749,249.59152931746758,249.59020631746756,249.59020631746756,249.59417531746755,249.59152931746746,249.59152931746746,249.59285231746753,249.59152931746758,404.41031231746751,619.83175631746735,186.41914666758356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":5081.9449526994667},"     End Excess Deferred",{"$f":"+E449-E450","v":4978.2115273819991},{"$f":"+F449-F450","v":4835.7710910645319},4657.5236597470648,4446.1588924295975,4205.7555981121295,3956.1653917946619,3706.5751854771943,3456.9836561597267,3207.394772842259,2957.8032435247915,2708.2130372073239,2458.6228308898562,2209.0286555723887,1959.4371262549212,1709.8455969374536,1460.2527446199861,1210.6612153025185,806.25090298505097,186.41914666758362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":5081.9449526994667},{"$f":"+E441-E442","v":103.73342531746761},{"$f":"+F441-F442","v":142.44043631746752},{"$f":"+G441-G442","v":178.24743131746754},211.36476731746757,240.40329431746756,249.59020631746756,249.59020631746756,249.59152931746769,249.58888331746749,249.59152931746758,249.59020631746756,249.59020631746756,249.59417531746755,249.59152931746746,249.59152931746746,249.59285231746753,249.59152931746758,404.41031231746751,619.83175631746735,186.41914666758356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":12637.811000844842},"     Begin Cumulative Difference",{"$f":"+$C455","v":12637.811000844842},{"$f":"+E457","v":12474.687491411281},{"$f":"+F457","v":12207.913981977721},11845.26047254416,11393.896963110599,10860.483453677038,10251.199944243477,9629.436434809917,9007.6529253763565,8385.8794159427962,7764.0959065092356,7142.3123970756751,6520.4888876421146,5898.7153782085534,5276.9218687749926,4655.1183593414316,4033.3248499078709,3411.4513404743102,2789.6478310407492,1706.0943216071885,160.79081217362773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":-163.12350943356068},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-266.77350943356078},-362.65350943356066,-451.36350943356069,-533.41350943356076,-609.28350943356077,-621.76350943356078,-621.78350943356077,-621.77350943356078,-621.78350943356077,-621.78350943356077,-621.82350943356073,-621.77350943356078,-621.79350943356076,-621.80350943356075,-621.79350943356076,-621.8735094335608,-621.80350943356075,-1083.5535094335607,-1545.3035094335607,-1545.3035094335607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":12474.687491411281},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":12207.913981977721},11845.26047254416,11393.896963110599,10860.483453677038,10251.199944243477,9629.436434809917,9007.6529253763565,8385.8794159427962,7764.0959065092356,7142.3123970756751,6520.4888876421146,5898.7153782085534,5276.9218687749926,4655.1183593414316,4033.3248499078709,3411.4513404743102,2789.6478310407492,1706.0943216071885,160.79081217362773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":-163.12350943356068},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-266.77350943356078},-362.65350943356066,-451.36350943356069,-533.41350943356076,-609.28350943356077,-621.76350943356078,-621.78350943356077,-621.77350943356078,-621.78350943356077,-621.78350943356077,-621.82350943356073,-621.77350943356078,-621.79350943356076,-621.80350943356075,-621.79350943356076,-621.8735094335608,-621.80350943356075,-1083.5535094335607,-1545.3035094335607,-160.79081217362773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38575000000000004},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38575000000000004},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":-41.343653465935958},{"$f":"IF(F455=0,0,F458*$C460)","v":-67.613745965935976},{"$f":"IF(G455=0,0,G458*$C460)","v":-91.91453196593595},-114.39808146593596,-135.19365396593599,-154.42290546593597,-157.58596146593598,-157.59103046593597,-157.58849596593598,-157.59103046593597,-157.59103046593597,-157.60116846593598,-157.58849596593598,-157.59356496593597,-157.59609946593596,-157.59356496593597,-157.61384096593599,-157.59609946593596,-274.62663696593597,-391.65717446593601,-40.752431345405952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-62.924893763996039},{"$f":"+F458*F459","v":-102.90788126399607},{"$f":"+G458*G459","v":-139.89359126399603},-174.11347376399604,-205.76426126399605,-235.03111376399607,-239.84527376399609,-239.85298876399608,-239.8491312639961,-239.85298876399605,-239.85298876399605,-239.86841876399603,-239.84913126399601,-239.85684626399609,-239.86070376399607,-239.85684626399609,-239.88770626399611,-239.86070376399607,-417.98076626399609,-596.10082876399622,-62.025055795976868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":4875.035593575898},"     Begin Cumulative DFIT",{"$f":"+C462","v":4875.035593575898},{"$f":"+E463","v":4812.1106998119021},{"$f":"+F463","v":4709.2028185479057},4569.3092272839094,4395.1957535199135,4189.4314922559179,3954.4003784919219,3714.5551047279259,3474.7021159639298,3234.8529846999336,2994.9999959359375,2755.1470071719414,2515.2785884079453,2275.4294571439495,2035.5726108799536,1795.7119071159575,1555.8550608519613,1315.9673545879652,1076.1066508239692,658.12588455997309,62.025055795976868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":4812.1106998119021},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":4709.2028185479057},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":4569.3092272839094},4395.1957535199135,4189.4314922559179,3954.4003784919219,3714.5551047279259,3474.7021159639298,3234.8529846999336,2994.9999959359375,2755.1470071719414,2515.2785884079453,2275.4294571439495,2035.5726108799536,1795.7119071159575,1555.8550608519613,1315.9673545879652,1076.1066508239692,658.12588455997309,62.025055795976868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38575000000000004},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38575000000000004},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38575000000000004},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38574999999999998},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":4875.035593575898},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":4812.1106998119021},{"$f":"+E466+F461","v":4709.2028185479057},{"$f":"+F466+G461","v":4569.3092272839094},4395.1957535199135,4189.4314922559179,3954.4003784919219,3714.5551047279259,3474.7021159639298,3234.8529846999336,2994.9999959359375,2755.1470071719414,2515.2785884079453,2275.4294571439495,2035.5726108799536,1795.7119071159575,1555.8550608519613,1315.9673545879652,1076.1066508239692,658.12588455997309,62.025055795976868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":3203.0531981641252},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":3161.7095446981893},{"$f":"IF(F460<>0,+E467+F460,0)","v":3094.0957987322536},{"$f":"IF(G460<>0,+F467+G460,0)","v":3002.1812667663175},2887.7831853003818,2752.5895313344458,2598.16662586851,2440.5806644025738,2282.9896339366378,2125.4011379707017,1967.8101075047657,1810.2190770388297,1652.6179085728936,1495.0294126069575,1337.4358476410216,1179.8397481750856,1022.2461832091496,864.63234224321366,707.03624277727772,432.40960581134175,40.752431345405739,-2.1316282072803006E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":1671.9823954117728},{"$f":"+E470","v":1650.4011551137128},{"$f":"+F470","v":1615.1070198156526},1567.1279605175926,1507.4125682195324,1436.8419609214725,1356.2337526234123,1273.9744403253521,1191.712482027292,1109.4518467292319,1027.1898884311718,944.92793013311166,862.66067983505161,780.40004453699157,698.13676323893151,615.87215894087137,533.60887764281119,451.33501234475108,369.070408046691,225.71627874863088,21.272624450570675,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,{"$f":"+BR470","v":-2.4158453015843406E-13},-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":21.581240298060081},{"$f":"+F460-F461","v":35.294135298060098},47.979059298060079,59.715392298060081,70.570607298060054,80.608208298060106,82.259312298060109,82.261958298060108,82.260635298060123,82.26195829806008,82.26195829806008,82.267250298060048,82.260635298060038,82.263281298060122,82.264604298060107,82.263281298060122,82.273865298060116,82.264604298060107,143.35412929806012,204.44365429806021,21.272624450570916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":1671.9823954117728},"     End Excess Deferred",{"$f":"+E468-E469","v":1650.4011551137128},{"$f":"+F468-F469","v":1615.1070198156526},1567.1279605175926,1507.4125682195324,1436.8419609214725,1356.2337526234123,1273.9744403253521,1191.712482027292,1109.4518467292319,1027.1898884311718,944.92793013311166,862.66067983505161,780.40004453699157,698.13676323893151,615.87215894087137,533.60887764281119,451.33501234475108,369.070408046691,225.71627874863088,21.272624450570675,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,{"$f":"+BR468-BR469","v":-2.4158453015843406E-13},-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":1671.9823954117728},{"$f":"+E460-E461","v":21.581240298060081},{"$f":"+F460-F461","v":35.294135298060098},{"$f":"+G460-G461","v":47.979059298060079},59.715392298060081,70.570607298060054,80.608208298060106,82.259312298060109,82.261958298060108,82.260635298060123,82.26195829806008,82.26195829806008,82.267250298060048,82.260635298060038,82.263281298060122,82.264604298060107,82.263281298060122,82.273865298060116,82.264604298060107,143.35412929806012,204.44365429806021,21.272624450570916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":5970.2517734999128},"     Begin Cumulative Difference",{"$f":"+$C474","v":5970.2517734999128},{"$f":"+E476","v":7699.9855088622608},{"$f":"+F476","v":9012.4892442246091},9939.0729795869574,10508.666714949306,10748.020450311655,10681.944185674003,10333.317921036352,9938.2316563987006,9543.155391761049,9148.0691271233973,8752.9828624857455,8357.9165978480942,7962.8203332104422,7567.7340685727904,7172.6778039351393,6777.5715392974871,6382.5052746598358,5987.3690100221847,5592.242745384533,3478.0764807468813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":1729.7337353623479},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":1312.5037353623484},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":926.58373536234831},569.59373536234853,239.35373536234829,-66.076264637651548,-348.62626463765173,-395.08626463765177,-395.07626463765155,-395.08626463765177,-395.08626463765177,-395.06626463765178,-395.09626463765153,-395.08626463765177,-395.05626463765157,-395.10626463765175,-395.06626463765178,-395.13626463765149,-395.12626463765173,-2114.1662646376517,-3833.2462646376516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":7699.9855088622608},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":9012.4892442246091},9939.0729795869574,10508.666714949306,10748.020450311655,10681.944185674003,10333.317921036352,9938.2316563987006,9543.155391761049,9148.0691271233973,8752.9828624857455,8357.9165978480942,7962.8203332104422,7567.7340685727904,7172.6778039351393,6777.5715392974871,6382.5052746598358,5987.3690100221847,5592.242745384533,3478.0764807468813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":1729.7337353623479},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":1312.5037353623484},926.58373536234831,569.59373536234853,239.35373536234829,-66.076264637651548,-348.62626463765173,-395.08626463765177,-395.07626463765155,-395.08626463765177,-395.08626463765177,-395.06626463765178,-395.09626463765153,-395.08626463765177,-395.05626463765157,-395.10626463765175,-395.06626463765178,-395.13626463765149,-395.12626463765173,-2114.1662646376517,-3478.0764807468813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.32693928235535086,0.32693928235535086,0.32693928235535086,0.3269392823553508,0.3269392823553508,0.3269392823553508,0.3269392823553508,0.32693928235535075,0.32693928235535075,0.32693928235535075,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":438.4010152275871},{"$f":"IF(F474=0,0,F477*$C479)","v":332.65407172758722},{"$f":"IF(G474=0,0,G477*$C479)","v":234.84264772758718},144.36353222758723,60.664204227587177,-16.747029272412785,-88.359326772412828,-100.13461377241285,-100.13207927241278,-100.13461377241285,-100.13461377241285,-100.12954477241284,-100.13714827241279,-100.13461377241285,-100.12701027241279,-100.13968277241284,-100.12954477241284,-100.14728627241277,-100.14475177241283,-535.83543977241288,-881.5184840452971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":438.4010152275871},{"$f":"+F477*F478","v":332.65407172758722},{"$f":"+G477*G478","v":234.84264772758718},144.36353222758723,60.664204227587177,-21.602926541356045,-113.97962077086049,-129.16921982909011,-129.16595043626646,-129.16921982909008,-129.16921982909008,-129.16268104344297,-129.17248922191354,-129.16921982909005,-129.15941165061932,-129.17575861473713,-129.16268104344294,-129.18556679320773,-129.18229740038424,-691.20400134052625,-1137.119828592409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":2303.0246216275914},"     Begin Cumulative DFIT",{"$f":"+C481","v":2303.0246216275914},{"$f":"+E482","v":2741.4256368551787},{"$f":"+F482","v":3074.0797085827658},3308.9223563103528,3453.2858885379401,3513.9500927655272,3492.3471662241714,3378.3675454533109,3249.1983256242206,3120.0323751879541,2990.8631553588639,2861.6939355297736,2732.5312544863305,2603.3587652644169,2474.1895454353266,2345.0301337847072,2215.8543751699699,2086.6916941265272,1957.5061273333195,1828.3238299329353,1137.119828592409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":2741.4256368551787},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":3074.0797085827658},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":3308.9223563103528},3453.2858885379401,3513.9500927655272,3492.3471662241714,3378.3675454533109,3249.1983256242206,3120.0323751879541,2990.8631553588639,2861.6939355297736,2732.5312544863305,2603.3587652644169,2474.1895454353266,2345.0301337847072,2215.8543751699699,2086.6916941265272,1957.5061273333195,1828.3238299329353,1137.119828592409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.35602997352396942},{"$f":"IF(G474=0,0,+G481/G474)","v":0.34109108208397587},0.33292062178296461,0.32861313258944658,0.32693928235535086,0.32693928235535086,0.32693928235535086,0.3269392823553508,0.3269392823553508,0.3269392823553508,0.3269392823553508,0.32693928235535075,0.32693928235535075,0.32693928235535075,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.35602997352396942},{"$f":"IF(F476=0,0,+F482/F476)","v":0.34109108208397587},{"$f":"IF(G476=0,0,+G482/G476)","v":0.33292062178296461},0.32861313258944658,0.32693928235535086,0.32693928235535086,0.32693928235535086,0.3269392823553508,0.3269392823553508,0.3269392823553508,0.3269392823553508,0.32693928235535075,0.32693928235535075,0.32693928235535075,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0.32693928235535069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":2303.0246216275914},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":2741.4256368551787},{"$f":"+E485+F480","v":3074.0797085827658},{"$f":"+F485+G480","v":3308.9223563103528},3453.2858885379401,3513.9500927655272,3492.3471662241714,3378.3675454533109,3249.1983256242206,3120.0323751879541,2990.8631553588639,2861.6939355297736,2732.5312544863305,2603.3587652644169,2474.1895454353266,2345.0301337847072,2215.8543751699699,2086.6916941265272,1957.5061273333195,1828.3238299329353,1137.119828592409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":1513.160311993553},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":1951.5613272211401},{"$f":"IF(F479<>0,+E486+F479,0)","v":2284.2153989487274},{"$f":"IF(G479<>0,+F486+G479,0)","v":2519.0580466763145},2663.4215789039017,2724.0857831314888,2707.338753859076,2618.9794270866632,2518.8448133142506,2418.7127340418378,2318.5781202694252,2218.4435064970125,2118.3139617245997,2018.1768134521869,1918.0421996797741,1817.9151894073614,1717.7755066349484,1617.6459618625356,1517.4986755901227,1417.35392381771,881.5184840452971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":789.86430963403836},{"$f":"+E489","v":789.86430963403836},{"$f":"+F489","v":789.86430963403836},789.86430963403836,789.86430963403836,789.86430963403836,785.00841236509507,759.3881183666474,730.35351230997014,701.31964114611651,672.28503508943925,643.25042903276199,614.21729276173187,585.18195181223109,556.14734575555394,527.11494437734746,498.07886853502316,469.04573226399305,440.00745174319809,410.96990611522665,255.60134454711329,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,{"$f":"+BR489","v":1.3642420526593924E-12},1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,4.8558972689432593,25.620293998447664,29.034606056677262,29.033871163853675,29.034606056677234,29.034606056677234,29.033136271030131,29.03534094950075,29.034606056677205,29.032401378206529,29.036075842324294,29.033136271030102,29.038280520794956,29.037545627971411,155.36856156811336,255.60134454711192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":789.86430963403836},"     End Excess Deferred",{"$f":"+E487-E488","v":789.86430963403836},{"$f":"+F487-F488","v":789.86430963403836},789.86430963403836,789.86430963403836,789.86430963403836,785.00841236509507,759.3881183666474,730.35351230997014,701.31964114611651,672.28503508943925,643.25042903276199,614.21729276173187,585.18195181223109,556.14734575555394,527.11494437734746,498.07886853502316,469.04573226399305,440.00745174319809,410.96990611522665,255.60134454711329,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,{"$f":"+BR487-BR488","v":1.3642420526593924E-12},1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12,1.3642420526593924E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":789.864309634037},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,4.8558972689432593,25.620293998447664,29.034606056677262,29.033871163853675,29.034606056677234,29.034606056677234,29.033136271030131,29.03534094950075,29.034606056677205,29.032401378206529,29.036075842324294,29.033136271030102,29.038280520794956,29.037545627971411,155.36856156811336,255.60134454711192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":75594.96050400009},{"$f":"SUM(E493:CI493)","v":75594.960504000032},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":5058.0160603896629},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":5642.5886609618883},6140.9525883230681,7195.9643185183577,7382.3671595391252,5355.979633653149,5150.7186029859431,5164.7824972999861,4294.1573265035286,3827.0490868073202,3565.053464362953,3112.3412384903891,2475.2335827228258,2222.896141024703,2065.4599158245837,2037.0050390356837,1647.9811833537672,1393.5971028376002,1039.7115698340958,546.23136253375719,276.87396899768282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":5058.0160603896629},{"$f":"SUM(F498:F518)","v":5642.5886609618883},6140.9525883230681,7195.9643185183577,7382.3671595391261,5355.979633653149,5150.7186029859422,5164.7824972999842,4294.1573265035277,3827.0490868073207,3565.053464362953,3112.34123849039,2475.2335827228258,2222.8961410247025,2065.4599158245833,2037.0050390356832,1647.9811833537672,1393.5971028376002,1039.7115698340956,546.23136253375719,276.87396899768282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":3457.0633144232315},{"$f":"+F110","v":3457.0633144232297},3457.0633144232297,3457.0633144232261,2457.1751813260926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":215.18591954093256},{"$f":"+F129","v":534.77244554093249},534.77244554093249,534.77244554093249,534.77244554093249,344.80310071522388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":135.33868957222637},336.34587807551134,336.34587807551134,336.34587807551134,336.34587807551134,150.70301460578264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},85.731298708700763,213.05753899385843,213.05753899385843,213.05753899385843,213.05753899385832,53.552709209558415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,342.589339030632,836.27611877084951,836.27611877084905,836.27611877084905,836.27611877084905,45.698731970420397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,190.17651337458153,394.86150205691206,394.86150205691229,394.86150205691229,338.76768316326604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,183.83112081117497,243.97529116805009,243.97529116805021,243.97529116805021,161.32479371270551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,76.788535431366796,187.99147507726212,187.99147507726212,187.99147507726201,87.327261345600107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},104.36321514919499,499.05047532053572,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,499.0504753205355,133.6563965792198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,108.60515470816165,516.20293972962031,516.20293972962031,516.20293972962031,516.20293972962054,516.20293972962077,516.20293972962122,516.20293972962122,516.20293972962122,36.70978495250489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,39.876444981643758,190.73779548502046,190.73779548502046,190.73779548502057,190.73779548502046,190.73779548502046,190.73779548502046,190.73779548502046,166.78277839532279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":36.944108123615024},{"$f":"+F319","v":36.946754123615023},36.944108123615024,36.952046123615034,36.946754123615023,94.255145123614966,151.56618212361502,151.56618212361496,151.56618212361496,151.56618212361496,151.56618212361502,151.56618212361502,151.56618212361502,102.71674666614334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":54.781210471993802},{"$f":"+F338","v":54.777241471993804},54.779887471993817,54.777241471993804,54.783856471993801,54.781210471993802,163.30028547199385,271.82332947199382,271.8233294719937,271.82332947199359,271.82332947199359,271.82332947199347,271.82332947199347,271.82332947199336,97.401015616488195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":34.546477387218246},{"$f":"+F357","v":34.547800387218246},34.545154387218233,34.547800387218231,34.550446387218216,34.545154387218233,34.550446387218216,135.67527438721822,165.27607638721821,165.27607638721821,165.27607638721821,165.27607638721821,165.27607638721827,165.27607638721838,165.27607638721838,46.986257750688864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":736.33022736905514},{"$f":"+F376","v":736.33022736905559},736.33022736905559,736.33022736905605,736.33022736905605,736.33022736905605,736.33022736905605,736.33022736905559,736.33022736905559,736.33022736905514,736.33022736905514,736.33022736905514,736.33022736905423,736.33022736905423,736.33022736905423,736.33022736905423,64.490123545662883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":137.38954863337977},{"$f":"+F395","v":155.15479263337983},160.19939163337972,160.19939163337972,160.20071463337973,160.19939163337972,160.19806863337976,160.20203763337975,160.20336063337976,160.20203763337975,160.2020376333798,160.20203763337986,160.2060066333799,160.20600663337984,279.9070776333798,397.79696163337985,354.38807609683795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":151.34751978040049},{"$f":"+F414","v":181.09385178040043},208.60960578040044,220.67801178040042,220.67801178040042,220.67801178040054,220.68065778040062,220.67668878040053,220.6793347804005,220.6793347804005,220.67668878040041,220.68065778040028,220.67536578040023,220.68065778040028,220.68065778040028,290.03628678040025,547.9696897803999,380.38434165696947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":109.11306904430887},{"$f":"+F433","v":138.8289720443089},165.04157104430885,189.91529404430878,204.96971104430889,204.96971104430889,204.96971104430878,204.97235704430864,204.97103404430879,204.97632604430885,204.97368004430876,204.97500304430872,204.97368004430865,204.97368004430865,204.97632604430873,204.96309604430854,320.23476304430858,497.49956404430816,247.4881385905968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":103.73342531746761},{"$f":"+F452","v":142.44043631746752},178.24743131746754,211.36476731746757,240.40329431746756,249.59020631746756,249.59020631746756,249.59152931746769,249.58888331746749,249.59152931746758,249.59020631746756,249.59020631746756,249.59417531746755,249.59152931746746,249.59152931746746,249.59285231746753,249.59152931746758,404.41031231746751,619.83175631746735,186.41914666758356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":21.581240298060081},{"$f":"+F471","v":35.294135298060098},47.979059298060079,59.715392298060081,70.570607298060054,80.608208298060106,82.259312298060109,82.261958298060108,82.260635298060123,82.26195829806008,82.26195829806008,82.267250298060048,82.260635298060038,82.263281298060122,82.264604298060107,82.263281298060122,82.273865298060116,82.264604298060107,143.35412929806012,204.44365429806021,21.272624450570916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,4.8558972689432593,25.620293998447664,29.034606056677262,29.033871163853675,29.034606056677234,29.034606056677234,29.033136271030131,29.03534094950075,29.034606056677205,29.032401378206529,29.036075842324294,29.033136271030102,29.038280520794956,29.037545627971411,155.36856156811336,255.60134454711192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3811","index":21,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4708},1,0,7,0,0,0,0,1]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":4708},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"382","index":22,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":170922.05455500007}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":170922.05455500001},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":170922.05455500004}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2776159.4800000004},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2064060.7700000005},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.818E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":205724.78},{"$f":"IFERROR(+B11/$B$32,0)","v":7.5573076699417055E-2},{"$f":"+C11*$D$8","v":209802.9133118538},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":5912.2460971280398},{"$f":"+F11*E11","v":124157.16803968884},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":85645.745272164961},{"$f":"+$E$8*J11","v":84590.625481489507},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":4.0982623530744923E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":41803.050000000003},{"$f":"IFERROR(+B12/$B$32,0)","v":1.5356366422749686E-2},{"$f":"+C12*$D$8","v":42631.722222870238},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":1201.3619322404834},{"$f":"+F12*E12","v":24027.238644809666},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":18604.483578060572},{"$f":"+$E$8*J12","v":18375.284115131875},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":8.9024918172016174E-3}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":105875.34},3.8893346685785049E-2,107974.13311066876,{"$f":"2018-A13","v":19},3042.7110710586458,57811.510350114273,50162.622760554485,49544.640210940895,2.4003479418360771E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":89394.880000000005},3.2839243394865623E-2,91166.976866683603,18,2569.0854081031439,46243.537345856588,44923.439520827014,44370.001519289282,2.1496460842715049E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":123491.84},4.5364774705663254E-2,125939.84935719127,17,3548.98495488565,60332.744233056052,65607.105124135211,64798.853006001111,3.1393868798737498E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":117818.36999999998},4.3280623328946055E-2,120153.91275496277,16,3385.9372614348508,54174.996182957613,65978.916572005168,65166.083892212104,3.1571785501360063E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":63140.30000000001},2.3194613379701769E-2,64391.945818993918,15,1814.5650331792485,27218.475497688727,37173.470321305191,36715.508701618717,1.7787997928771598E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":73115.629999999976},2.6859054674484018E-2,74565.019258407134,14,2101.2422427019133,29417.391397826785,45147.627860580353,44591.427952384438,2.1603737932766594E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":84259.219999999987},3.0952656727561232E-2,85929.511405404905,13,2421.4936314043102,31479.417208256033,54450.094197148872,53779.291791156771,2.6055091290338686E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":64814.460000000028},2.380961669669206E-2,66099.293107687961,12,1862.6780797746467,22352.136957295759,43747.156150392198,43208.209468413239,2.0933593669537759E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":61477.479999999996},2.258377581605326E-2,62696.163325931004,11,1766.7778825247358,19434.556707772095,43261.606618158912,42728.641703507499,2.0701251787033137E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55011.229999999989},2.0208396402802187E-2,56101.7312492372,10,1580.9467866035043,15809.467866035044,40292.263383202153,39795.879536326553,1.928038171876429E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":75871.789999999979},2.7871531105742642E-2,77375.815301322335,9,2180.4504751912632,19624.05427672137,57751.761024600964,57040.283463050459,2.7634982599398197E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":81792.11},3.0046362924471989E-2,83413.495272293454,8,2350.5922967732295,18804.738374185836,64608.756898107618,63812.804012911722,3.0916145948993404E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":75278.099999999991},2.7653438856934911E-2,76770.356437280236,7,2163.388644402557,15143.720510817899,61626.635926462339,60867.421525418482,2.9489161564471993E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":111937.45},4.1120265115301917E-2,114156.41381995873,6,3216.9277414464373,19301.566448678623,94854.847371280106,93686.275291197278,4.5389300864042512E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":200199.93000000002},7.3543520936602422E-2,204168.54284072731,5,5753.4695372516953,28767.347686258476,175401.19515446885,173240.32572975318,8.393179515240394E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":225249.08000000002},8.2745335779739942E-2,229714.24835070828,4,6473.347518522959,25893.390074091836,203820.85827661643,201309.8704787204,9.7530980388101832E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":207978.54},7.6400996298320395E-2,212101.35015502712,3,5977.0160473686647,17931.048142105996,194170.30201292114,191778.20503525785,9.2913061389785445E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":331251.55000000005},0.12168538371969961,337818.03159088182,2,9519.7121302310497,19039.424260462099,318778.60733041971,314851.38810464926,0.15253978597958101]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":326711.57},0.12001762032846487,333188.05444190855,1,9389.2393741729829,9389.2393741729829,323798.81506773556,319809.74898056977,0.15494202187688966]
["Total",{"$f":"SUM(B11:B31)","v":2722196.7},null,{"$f":"SUM(D11:D31)","v":2776159.4800000004},null,{"$f":"SUM(F11:F31)","v":78232.174146400008},{"$f":"SUM(G11:G31)","v":686353.16957885271},{"$f":"SUM(H11:H31)","v":2089806.3104211478},{"$f":"SUM(I11:I31)","v":2064060.7700000005}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":84590.625481489507},null,{"$f":"+$F11","v":5912.2460971280398},{"$f":"+$F11","v":5912.2460971280398},5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,{"$f":"+$F11","v":5912.2460971280398},5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398,5912.2460971280398]
[1998,null,{"$f":"+I12","v":18375.284115131875},null,{"$f":"+$F12","v":1201.3619322404834},1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834,1201.3619322404834]
[1999,null,49544.640210940895,null,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458,3042.7110710586458]
[{"$f":"A40+1","v":2000},null,44370.001519289282,null,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439,2569.0854081031439]
[{"$f":"A41+1","v":2001},null,64798.853006001111,null,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565,3548.98495488565]
[2002,null,65166.083892212104,null,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,{"$f":"+$F16","v":3385.9372614348508},3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508,3385.9372614348508]
[2003,null,36715.508701618717,null,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,{"$f":"+$F17","v":1814.5650331792485},1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485,1814.5650331792485]
[2004,null,44591.427952384438,null,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,{"$f":"+$F18","v":2101.2422427019133},2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133,2101.2422427019133]
[2005,null,53779.291791156771,null,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102,2421.4936314043102]
[2006,null,43208.209468413239,null,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467,1862.6780797746467]
[2007,null,42728.641703507499,null,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358,1766.7778825247358]
[2008,null,39795.879536326553,null,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043,1580.9467866035043]
[2009,null,57040.283463050459,null,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632,2180.4504751912632]
[2010,null,63812.804012911722,null,{"$f":"+$F24","v":2350.5922967732295},2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295,2350.5922967732295]
[{"$f":"A51+1","v":2011},null,60867.421525418482,null,{"$f":"+$F25","v":2163.388644402557},2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,{"$f":"+$F25","v":2163.388644402557},2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557,2163.388644402557]
[2012,null,93686.275291197278,null,{"$f":"+$F26","v":3216.9277414464373},3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373,3216.9277414464373]
[2013,null,173240.32572975318,null,{"$f":"+$F27","v":5753.4695372516953},5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953,5753.4695372516953]
[2014,null,201309.8704787204,null,{"$f":"+$F28","v":6473.347518522959},6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959,6473.347518522959]
[2015,null,191778.20503525785,null,{"$f":"+$F29","v":5977.0160473686647},5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647,5977.0160473686647]
[2016,null,314851.38810464926,null,{"$f":"+$F30","v":9519.7121302310497},9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497,9519.7121302310497]
[2017,null,319809.74898056977,null,{"$f":"+$F31","v":9389.2393741729829},9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829,9389.2393741729829]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":2064060.7700000005},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":78232.174146400008},78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,{"$f":"SUM(BQ38:BQ58)","v":78232.174146400008},78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008,78232.174146400008]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1483.45},{"$f":"C67-SUM(E67:AY67)","v":1483.45},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":932.49999999999841},{"$f":"C68-SUM(E68:AY68)","v":-1.5916157281026244E-12},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":932.5},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7085.3899999999958},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4723.57},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2361.8200000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9970.6500000000015},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3988.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3988.28},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1994.13},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18420.869999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5263.14},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5262.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5263.19},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2631.58},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16518.82},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3685.03},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3685.05},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3685.02},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3685.03},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1778.69},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8778.7000000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1576.91},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1576.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1576.85},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1576.95},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1576.82},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":894.23},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10601.900000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1631.16},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1631.05},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1631.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1631.08},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1630.78},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1631.15},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":815.51},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12436.640000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4974.4799999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4974.7700000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2487.39},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13393.569999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3826.87},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3826.56},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3826.73},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1913.41},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16333.760000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.79},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.85},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.48},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3629.78},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1814.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8932.7900000000027},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1624.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1624.14},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1624.26},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1623.91},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1624.13},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":812.12},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14560.4},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2240.13},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2240.13},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2240.08},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2240.16},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2239.83},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2240.0300000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1120.04},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5323.61},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":736.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":736.1},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":736.1},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":736.1},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":736.12},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":736.1},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":736.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":170.89},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":36912.46},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2768.44},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2566.21},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.87},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.89},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.87},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.88},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.86},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.88},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.89},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.81},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.85},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2495.92},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1627.4},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":71070.989999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5330.33},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4930.5600000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4567.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.6099999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.6099999999997},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.6000000000004},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.6000000000004},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.59},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.6000000000004},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.58},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.57},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.59},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.58},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.59},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4464.57},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2667.84},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85817.81},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6436.35},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5953.63},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5507.1},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5110.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.46},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.45},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.45},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.45},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.42},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.47},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.45},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.47},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.45},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.45},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.4799999999996},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5023.4399999999996},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2529.12},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85367.849999999991},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6402.6},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5922.4},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5478.22},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5067.3599999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4703.71},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.58},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.58},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.6000000000004},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.58},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.59},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.6000000000004},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.57},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.59},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.55},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.57},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.59},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4638.5600000000004},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2130.6},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":147458.66999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11059.41},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10229.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9462.7099999999991},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8753.01},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8096.55},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7489.27},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.43},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.44},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.43},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.44},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.42},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.42},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.42},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.41},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.43},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.43},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.37},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7389.43},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3694.71},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":200732.08999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15054.91},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":13925.79},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":12881.36},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11915.26},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11021.62},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10194.98},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9430.3799999999992},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6200000000008},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6200000000008},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6200000000008},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6200000000008},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6299999999992},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6200000000008},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6200000000008},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.64},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6299999999992},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.65},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9304.6},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4652.32},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":772132.91999999981},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":85884.18},{"$f":"SUM(F67:F88)","v":79066.179999999993},{"$f":"SUM(G67:G88)","v":69086.829999999987},57474.3,47207.040000000001,40620.379999999997,36113.979999999996,33487.449999999997,33316.530000000006,33316.53,33316.550000000003,33316.49,33316.51,33316.54,32448.089999999997,29023.93,23861.699999999997,18824.63,12999.310000000001,4652.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":83107.17548148951},"     Begin Cumulative Difference",{"$f":"+$C94","v":83107.17548148951},{"$f":"+E96","v":77194.929384361472},{"$f":"+F96","v":71282.683287233434},65370.437190105396,59458.191092977358,53545.944995849321,47633.698898721283,41721.452801593245,35809.206704465207,29896.960607337169,23984.714510209131,18072.468413081093,12160.222315953053,6247.9762188250133,335.73012169697358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-5912.2460971280398},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-5912.2460971280398},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-5912.2460971280398},-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":77194.929384361472},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":71282.683287233434},65370.437190105396,59458.191092977358,53545.944995849321,47633.698898721283,41721.452801593245,35809.206704465207,29896.960607337169,23984.714510209131,18072.468413081093,12160.222315953053,6247.9762188250133,335.73012169697358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-5912.2460971280398},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-5912.2460971280398},-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-5912.2460971280398,-335.73012169697358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999976,0.38574999999999904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-1498.4587733171018},{"$f":"IF(F94=0,0,F97*$C99)","v":-1498.4587733171018},{"$f":"IF(G94=0,0,G97*$C99)","v":-1498.4587733171018},-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-1498.4587733171018,-85.09079934409796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-2280.6489319671414},{"$f":"+F97*F98","v":-2280.6489319671414},{"$f":"+G97*G98","v":-2280.6489319671414},-2280.6489319671409,-2280.6489319671409,-2280.6489319671405,-2280.6489319671405,-2280.6489319671405,-2280.6489319671405,-2280.6489319671405,-2280.64893196714,-2280.64893196714,-2280.6489319671396,-2280.64893196714,-129.50789444460725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":32058.592941984578},"     Begin Cumulative DFIT",{"$f":"+C101","v":32058.592941984578},{"$f":"+E102","v":29777.944010017436},{"$f":"+F102","v":27497.295078050294},25216.646146083152,22935.997214116011,20655.348282148869,18374.699350181727,16094.050418214587,13813.401486247447,11532.752554280307,9252.1036223131669,6971.4546903460268,4690.8057583788868,2410.1568264117473,129.50789444460725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":29777.944010017436},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":27497.295078050294},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":25216.646146083152},22935.997214116011,20655.348282148869,18374.699350181727,16094.050418214587,13813.401486247447,11532.752554280307,9252.1036223131669,6971.4546903460268,4690.8057583788868,2410.1568264117473,129.50789444460725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999976,0.38574999999999904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999976,0.38574999999999904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":32058.592941984578},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":29777.944010017436},{"$f":"+E105+F100","v":27497.295078050294},{"$f":"+F105+G100","v":25216.646146083152},22935.997214116011,20655.348282148869,18374.699350181727,16094.050418214587,13813.401486247447,11532.752554280307,9252.1036223131669,6971.4546903460268,4690.8057583788868,2410.1568264117473,129.50789444460725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":21063.513625783518},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":19565.054852466415},{"$f":"IF(F99<>0,+E106+F99,0)","v":18066.596079149313},{"$f":"IF(G99<>0,+F106+G99,0)","v":16568.13730583221},15069.678532515109,13571.219759198008,12072.760985880906,10574.302212563805,9075.8434392467043,7577.3846659296023,6078.9258926125003,4580.4671192953983,3082.0083459782963,1583.5495726611946,85.090799344092829,-5.1301185521879233E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":10995.07931620106},{"$f":"+E109","v":10212.889157551021},{"$f":"+F109","v":9430.6989989009817},8648.5088402509427,7866.3186816009038,7084.1285229508649,6301.9383643008259,5519.748205650787,4737.558047000748,3955.3678883507091,3173.1777297006702,2390.9875710506321,1608.7974124005939,826.60725375055608,44.417095100517827,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,{"$f":"+BR109","v":8.5407236838364042E-12},8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":782.19015865003962},{"$f":"+F99-F100","v":782.19015865003962},782.19015865003962,782.19015865003917,782.19015865003917,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003826,782.19015865003826,782.1901586500378,782.19015865003826,44.417095100509286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":10995.07931620106},"     End Excess Deferred",{"$f":"+E107-E108","v":10212.889157551021},{"$f":"+F107-F108","v":9430.6989989009817},8648.5088402509427,7866.3186816009038,7084.1285229508649,6301.9383643008259,5519.748205650787,4737.558047000748,3955.3678883507091,3173.1777297006702,2390.9875710506321,1608.7974124005939,826.60725375055608,44.417095100517827,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,{"$f":"+BR107-BR108","v":8.5407236838364042E-12},8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12,8.5407236838364042E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":10995.079316201054},{"$f":"+E99-E100","v":782.19015865003962},{"$f":"+F99-F100","v":782.19015865003962},{"$f":"+G99-G100","v":782.19015865003962},782.19015865003917,782.19015865003917,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003826,782.19015865003826,782.1901586500378,782.19015865003826,44.417095100509286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":17442.784115131875},"     Begin Cumulative Difference",{"$f":"+$C113","v":17442.784115131875},{"$f":"+E115","v":17173.922182891391},{"$f":"+F115","v":15972.560250650908},14771.198318410425,13569.836386169942,12368.474453929459,11167.112521688976,9965.750589448493,8764.38865720801,7563.0267249675271,6361.6647927270442,5160.3028604865613,3958.9409282460779,2757.5789960055945,1556.2170637651111,354.85513152462772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-268.86193224048338},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-1201.3619322404834},-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":17173.922182891391},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":15972.560250650908},14771.198318410425,13569.836386169942,12368.474453929459,11167.112521688976,9965.750589448493,8764.38865720801,7563.0267249675271,6361.6647927270442,5160.3028604865613,3958.9409282460779,2757.5789960055945,1556.2170637651111,354.85513152462772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":-268.86193224048338},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-1201.3619322404834},-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-1201.3619322404834,-354.85513152462772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38575000000000004},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-68.143056726350522},{"$f":"IF(F113=0,0,F116*$C118)","v":-304.4851817263505},{"$f":"IF(G113=0,0,G116*$C118)","v":-304.4851817263505},-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-304.4851817263505,-89.938033084916896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-103.71349036176646},{"$f":"+F116*F117","v":-463.42536536176652},{"$f":"+G116*G117","v":-463.42536536176652},-463.42536536176658,-463.42536536176652,-463.42536536176652,-463.42536536176652,-463.42536536176652,-463.42536536176652,-463.42536536176647,-463.42536536176635,-463.4253653617663,-463.4253653617663,-463.4253653617663,-463.4253653617663,-136.88536698562513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":6728.5539724121209},"     Begin Cumulative DFIT",{"$f":"+C120","v":6728.5539724121209},{"$f":"+E121","v":6624.8404820503547},{"$f":"+F121","v":6161.4151166885886},5697.9897513268224,5234.5643859650554,4771.1390206032893,4307.7136552415232,3844.2882898797566,3380.86292451799,2917.4375591562234,2454.0121937944568,1990.5868284326905,1527.1614630709241,1063.7360977091578,600.31073234739142,136.88536698562513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":6624.8404820503547},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":6161.4151166885886},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":5697.9897513268224},5234.5643859650554,4771.1390206032893,4307.7136552415232,3844.2882898797566,3380.86292451799,2917.4375591562234,2454.0121937944568,1990.5868284326905,1527.1614630709241,1063.7360977091578,600.31073234739142,136.88536698562513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38575000000000004},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38575000000000004},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38575000000000004},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38575000000000009},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":6728.5539724121209},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":6624.8404820503547},{"$f":"+E124+F119","v":6161.4151166885886},{"$f":"+F124+G119","v":5697.9897513268224},5234.5643859650554,4771.1390206032893,4307.7136552415232,3844.2882898797566,3380.86292451799,2917.4375591562234,2454.0121937944568,1990.5868284326905,1527.1614630709241,1063.7360977091578,600.31073234739142,136.88536698562513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":4420.8736339801735},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":4352.730577253823},{"$f":"IF(F118<>0,+E125+F118,0)","v":4048.2453955274723},{"$f":"IF(G118<>0,+F125+G118,0)","v":3743.7602138011216},3439.2750320747709,3134.7898503484203,2830.3046686220696,2525.8194868957189,2221.3343051693682,1916.8491234430178,1612.3639417166673,1307.8787599903169,1003.3935782639664,698.908396537616,394.4232148112655,89.938033084914991,-1.9042545318370685E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":2307.6803384319473},{"$f":"+E128","v":2272.1099047965313},{"$f":"+F128","v":2113.1697211611154},1954.2295375256995,1795.2893538902833,1636.3491702548672,1477.4089866194513,1318.4688029840354,1159.5286193486195,1000.5884357132035,841.64825207778745,682.70806844237154,523.76788480695575,364.82770117153996,205.88751753612416,46.947333900708372,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,{"$f":"+BR128","v":1.4210854715202004E-13},1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":35.570433635415938},{"$f":"+F118-F119","v":158.94018363541602},158.94018363541602,158.94018363541608,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541596,158.94018363541585,158.94018363541579,158.94018363541579,158.94018363541579,158.94018363541579,46.94733390070823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":2307.6803384319473},"     End Excess Deferred",{"$f":"+E126-E127","v":2272.1099047965313},{"$f":"+F126-F127","v":2113.1697211611154},1954.2295375256995,1795.2893538902833,1636.3491702548672,1477.4089866194513,1318.4688029840354,1159.5286193486195,1000.5884357132035,841.64825207778745,682.70806844237154,523.76788480695575,364.82770117153996,205.88751753612416,46.947333900708372,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,{"$f":"+BR126-BR127","v":1.4210854715202004E-13},1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":2307.6803384319478},{"$f":"+E118-E119","v":35.570433635415938},{"$f":"+F118-F119","v":158.94018363541602},{"$f":"+G118-G119","v":158.94018363541602},158.94018363541608,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541596,158.94018363541585,158.94018363541579,158.94018363541579,158.94018363541579,158.94018363541579,46.94733390070823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":42459.250210940896},"     Begin Cumulative Difference",{"$f":"+$C132","v":42459.250210940896},{"$f":"+E134","v":44140.109139882246},{"$f":"+F134","v":43459.218068823604},40416.506997764955,37373.795926706312,34331.08485564767,31288.373784589025,28245.662713530379,25202.951642471733,22160.240571413087,19117.529500354442,16074.818429295796,13032.10735823715,9989.3962871785043,6946.6852161198585,3903.9741450612128,861.26307400256701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":1680.858928941354},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-680.89107105864559},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-3042.7110710586458},-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":44140.109139882246},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":43459.218068823604},40416.506997764955,37373.795926706312,34331.08485564767,31288.373784589025,28245.662713530379,25202.951642471733,22160.240571413087,19117.529500354442,16074.818429295796,13032.10735823715,9989.3962871785043,6946.6852161198585,3903.9741450612128,861.26307400256701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":1680.858928941354},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-680.89107105864559},-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-3042.7110710586458,-861.26307400256701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38071200529105592},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38071200529105587},0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105598,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":426.01369554018618},{"$f":"IF(F132=0,0,F135*$C137)","v":-172.57184195981372},{"$f":"IF(G132=0,0,G135*$C137)","v":-771.17512095981374},-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-771.17512095981374,-218.28712610595062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":426.01369554018618},{"$f":"+F135*F136","v":-259.22340504751179},{"$f":"+G135*G136","v":-1158.3966333840333},-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-1158.3966333840337,-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-1158.3966333840335,-327.89319198665635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":16378.655768870451},"     Begin Cumulative DFIT",{"$f":"+C139","v":16378.655768870451},{"$f":"+E140","v":16804.669464410636},{"$f":"+F140","v":16545.446059363123},15387.04942597909,14228.652792595058,13070.256159211025,11911.859525826992,10753.46289244296,9595.0662590589254,8436.669625674891,7278.2729922908575,6119.876358906824,4961.4797255227904,3803.0830921387569,2644.6864587547234,1486.2898253706899,327.89319198665635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":16804.669464410636},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":16545.446059363123},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":15387.04942597909},14228.652792595058,13070.256159211025,11911.859525826992,10753.46289244296,9595.0662590589254,8436.669625674891,7278.2729922908575,6119.876358906824,4961.4797255227904,3803.0830921387569,2644.6864587547234,1486.2898253706899,327.89319198665635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.38071200529105592},{"$f":"IF(G132=0,0,+G139/G132)","v":0.38071200529105587},0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105598,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38071200529105592},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38071200529105587},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38071200529105592},0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105598,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105592,0.38071200529105587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":16378.655768870451},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":16804.669464410636},{"$f":"+E143+F138","v":16545.446059363123},{"$f":"+F143+G138","v":15387.04942597909},14228.652792595058,13070.256159211025,11911.859525826992,10753.46289244296,9595.0662590589254,8436.669625674891,7278.2729922908575,6119.876358906824,4961.4797255227904,3803.0830921387569,2644.6864587547234,1486.2898253706899,327.89319198665635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":10761.296965962971},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":11187.310661503157},{"$f":"IF(F137<>0,+E144+F137,0)","v":11014.738819543343},{"$f":"IF(G137<>0,+F144+G137,0)","v":10243.56369858353},9472.3885776237166,8701.2134566639033,7930.0383357040901,7158.8632147442768,6387.6880937844635,5616.5129728246502,4845.3378518648369,4074.1627309050232,3302.9876099452094,2531.8124889853957,1760.637368025582,989.46224706576822,218.28712610595448,3.865352482534945E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":5617.3588029074799},{"$f":"+E147","v":5617.3588029074799},{"$f":"+F147","v":5530.7072398197815},5143.4857273955622,4756.2642149713429,4369.0427025471236,3981.8211901229038,3594.599677698684,3207.3781652744638,2820.156652850244,2432.9351404260242,2045.7136280018044,1658.4921155775846,1271.2706031533648,884.04909072914506,496.82757830492528,109.6060658807055,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,{"$f":"+BR147","v":-2.2737367544323206E-13},-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":86.651563087698065},387.22151242421955,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242422001,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,109.60606588070573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":5617.3588029074799},"     End Excess Deferred",{"$f":"+E145-E146","v":5617.3588029074799},{"$f":"+F145-F146","v":5530.7072398197815},5143.4857273955622,4756.2642149713429,4369.0427025471236,3981.8211901229038,3594.599677698684,3207.3781652744638,2820.156652850244,2432.9351404260242,2045.7136280018044,1658.4921155775846,1271.2706031533648,884.04909072914506,496.82757830492528,109.6060658807055,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,{"$f":"+BR145-BR146","v":-2.2737367544323206E-13},-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":5617.3588029074799},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":86.651563087698065},{"$f":"+G137-G138","v":387.22151242421955},387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242422001,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,109.60606588070573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":34399.351519289281},"     Begin Cumulative Difference",{"$f":"+$C151","v":34399.351519289281},{"$f":"+E153","v":35818.506111186136},{"$f":"+F153","v":37237.700703082992},36662.745294979846,34093.659886876703,31524.57447877356,28955.489070670417,26386.403662567274,23817.318254464131,21248.232846360988,18679.147438257845,16110.062030154702,13540.976622051559,10971.891213948416,8402.8058058452734,5833.7203977421295,3264.6349896389856,695.54958153584175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":1419.1545918968559},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":1419.1945918968563},-574.95540810314378,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":35818.506111186136},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":37237.700703082992},36662.745294979846,34093.659886876703,31524.57447877356,28955.489070670417,26386.403662567274,23817.318254464131,21248.232846360988,18679.147438257845,16110.062030154702,13540.976622051559,10971.891213948416,8402.8058058452734,5833.7203977421295,3264.6349896389856,695.54958153584175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":1419.1545918968559},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":1419.1945918968563},-574.95540810314378,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-2569.0854081031439,-695.54958153584175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.37566576843022376},0.37566576843022376,0.37566576843022376,0.37566576843022376,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.37566576843022365,0.37566576843022365,0.37566576843022359,0.37566576843022359,0.37566576843022353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":359.68473131625814},{"$f":"IF(F151=0,0,F154*$C156)","v":359.69486931625823},{"$f":"IF(G151=0,0,G154*$C156)","v":-145.72244818374179},-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-651.13469668374182,-176.28704144025909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":359.68473131625814},{"$f":"+F154*F155","v":359.69486931625823},{"$f":"+G154*G155","v":-215.99106519818039},-965.11744399794259,-965.11744399794259,-965.11744399794259,-965.11744399794236,-965.11744399794236,-965.11744399794236,-965.11744399794236,-965.11744399794236,-965.11744399794236,-965.11744399794236,-965.11744399794225,-965.11744399794225,-965.11744399794213,-965.11744399794213,-261.29416802898243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":13269.549848565839},"     Begin Cumulative DFIT",{"$f":"+C158","v":13269.549848565839},{"$f":"+E159","v":13629.234579882097},{"$f":"+F159","v":13988.929449198355},13772.938384000174,12807.820940002232,11842.703496004289,10877.586052006347,9912.4686080084048,8947.3511640104625,7982.2337200125203,7017.116276014578,6051.9988320166358,5086.8813880186935,4121.7639440207513,3156.6465000228091,2191.5290560248668,1226.4116120269246,261.29416802898243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":13629.234579882097},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":13988.929449198355},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":13772.938384000174},12807.820940002232,11842.703496004289,10877.586052006347,9912.4686080084048,8947.3511640104625,7982.2337200125203,7017.116276014578,6051.9988320166358,5086.8813880186935,4121.7639440207513,3156.6465000228091,2191.5290560248668,1226.4116120269246,261.29416802898243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.38050818025673272},{"$f":"IF(G151=0,0,+G158/G151)","v":0.37566576843022376},0.37566576843022376,0.37566576843022376,0.37566576843022376,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.37566576843022365,0.37566576843022365,0.37566576843022359,0.37566576843022359,0.37566576843022353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.38050818025673272},{"$f":"IF(F153=0,0,+F159/F153)","v":0.37566576843022376},{"$f":"IF(G153=0,0,+G159/G153)","v":0.37566576843022376},0.37566576843022376,0.37566576843022376,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.3756657684302237,0.37566576843022365,0.37566576843022365,0.37566576843022359,0.37566576843022359,0.37566576843022353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":13269.549848565839},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":13629.234579882097},{"$f":"+E162+F157","v":13988.929449198355},{"$f":"+F162+G157","v":13772.938384000174},12807.820940002232,11842.703496004289,10877.586052006347,9912.4686080084048,8947.3511640104625,7982.2337200125203,7017.116276014578,6051.9988320166358,5086.8813880186935,4121.7639440207513,3156.6465000228091,2191.5290560248668,1226.4116120269246,261.29416802898243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":8718.5156425638688},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":9078.2003738801268},{"$f":"IF(F156<>0,+E163+F156,0)","v":9437.8952431963844},{"$f":"IF(G156<>0,+F163+G156,0)","v":9292.1727950126424},8641.0380983288997,7989.9034016451578,7338.768704961416,6687.6340082776742,6036.4993115939324,5385.3646149101905,4734.2299182264487,4083.0952215427069,3431.9605248589651,2780.8258281752233,2129.6911314914814,1478.5564348077396,827.42173812399778,176.28704144025596,-3.1263880373444408E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":4551.0342060019702},{"$f":"+E166","v":4551.0342060019702},{"$f":"+F166","v":4551.0342060019702},4480.7655889875314,4166.7828416733309,3852.8000943591301,3538.8173470449292,3224.8345997307288,2910.8518524165283,2596.8691051023279,2282.8863577881275,1968.9036104739271,1654.9208631597267,1340.9381158455262,1026.9553685313258,712.97262121712538,398.98987390292507,85.007126588724759,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,{"$f":"+BR166","v":1.4210854715202004E-12},1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},70.268617014438604,313.98274731420076,313.98274731420076,313.98274731420076,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420042,313.98274731420042,313.98274731420031,313.98274731420031,85.007126588723338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":4551.0342060019702},"     End Excess Deferred",{"$f":"+E164-E165","v":4551.0342060019702},{"$f":"+F164-F165","v":4551.0342060019702},4480.7655889875314,4166.7828416733309,3852.8000943591301,3538.8173470449292,3224.8345997307288,2910.8518524165283,2596.8691051023279,2282.8863577881275,1968.9036104739271,1654.9208631597267,1340.9381158455262,1026.9553685313258,712.97262121712538,398.98987390292507,85.007126588724759,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,{"$f":"+BR164-BR165","v":1.4210854715202004E-12},1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12,1.4210854715202004E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":4551.0342060019693},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":70.268617014438604},313.98274731420076,313.98274731420076,313.98274731420076,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420042,313.98274731420042,313.98274731420031,313.98274731420031,85.007126588723338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":46377.983006001115},"     Begin Cumulative Difference",{"$f":"+$C170","v":46377.983006001115},{"$f":"+E172","v":48092.138051115464},{"$f":"+F172","v":49806.113096229812},51520.318141344163,50602.913186458514,47053.928231572863,43504.943276687212,39955.958321801561,36406.97336691591,32857.988412030259,29309.003457144609,25760.018502258958,22211.033547373307,18662.048592487656,15113.063637602005,11564.078682716354,8015.0937278307038,4466.1087729450537,917.12381805940367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":1714.1550451143503},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":1713.97504511435},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":1714.2050451143496},-917.40495488565011,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":48092.138051115464},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":49806.113096229812},51520.318141344163,50602.913186458514,47053.928231572863,43504.943276687212,39955.958321801561,36406.97336691591,32857.988412030259,29309.003457144609,25760.018502258958,22211.033547373307,18662.048592487656,15113.063637602005,11564.078682716354,8015.0937278307038,4466.1087729450537,917.12381805940367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":1714.1550451143503},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":1713.97504511435},1714.2050451143496,-917.40495488565011,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-3548.98495488565,-917.12381805940367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.37254490028498233,0.37254490028498238,0.37254490028498238,0.37254490028498238,0.37254490028498244,0.37254490028498244,0.37254490028498249,0.37254490028498255,0.37254490028498249,0.37254490028498249,0.37254490028498249,0.37254490028498249,0.37254490028498255,0.37254490028498255,0.37254490028498261,0.37254490028498238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":434.45259618423211},{"$f":"IF(F170=0,0,F173*$C175)","v":434.40697518423201},{"$f":"IF(G170=0,0,G173*$C175)","v":434.46526868423189},-232.51628581576804,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-899.49023681576807,-232.44503168715588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":434.45259618423211},{"$f":"+F173*F174","v":434.40697518423201},{"$f":"+G173*G174","v":434.46526868423189},-341.77453743882324,-1322.1562461307772,-1322.1562461307772,-1322.1562461307772,-1322.1562461307774,-1322.1562461307774,-1322.1562461307776,-1322.1562461307778,-1322.1562461307776,-1322.1562461307776,-1322.1562461307776,-1322.1562461307776,-1322.1562461307778,-1322.1562461307778,-1322.1562461307781,-341.66980134792288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":17890.306944564931},"     Begin Cumulative DFIT",{"$f":"+C177","v":17890.306944564931},{"$f":"+E178","v":18324.759540749164},{"$f":"+F178","v":18759.166515933397},19193.631784617628,18851.857247178807,17529.70100104803,16207.544754917253,14885.388508786476,13563.2322626557,12241.076016524923,10918.919770394146,9596.7635242633678,8274.6072781325893,6952.4510320018117,5630.294785871034,4308.1385397402564,2985.9822936094788,1663.826047478701,341.66980134792288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":18324.759540749164},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":18759.166515933397},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":19193.631784617628},18851.857247178807,17529.70100104803,16207.544754917253,14885.388508786476,13563.2322626557,12241.076016524923,10918.919770394146,9596.7635242633678,8274.6072781325893,6952.4510320018117,5630.294785871034,4308.1385397402564,2985.9822936094788,1663.826047478701,341.66980134792288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38575000000000004},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38103441192970905},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37664385654204796},0.37254490028498233,0.37254490028498238,0.37254490028498238,0.37254490028498238,0.37254490028498244,0.37254490028498244,0.37254490028498249,0.37254490028498255,0.37254490028498249,0.37254490028498249,0.37254490028498249,0.37254490028498249,0.37254490028498255,0.37254490028498255,0.37254490028498261,0.37254490028498238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.38103441192970905},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37664385654204796},{"$f":"IF(G172=0,0,+G178/G172)","v":0.37254490028498233},0.37254490028498238,0.37254490028498238,0.37254490028498238,0.37254490028498244,0.37254490028498244,0.37254490028498249,0.37254490028498255,0.37254490028498249,0.37254490028498249,0.37254490028498249,0.37254490028498249,0.37254490028498255,0.37254490028498255,0.37254490028498261,0.37254490028498238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":17890.306944564931},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":18324.759540749164},{"$f":"+E181+F176","v":18759.166515933397},{"$f":"+F181+G176","v":19193.631784617628},18851.857247178807,17529.70100104803,16207.544754917253,14885.388508786476,13563.2322626557,12241.076016524923,10918.919770394146,9596.7635242633678,8274.6072781325893,6952.4510320018117,5630.294785871034,4308.1385397402564,2985.9822936094788,1663.826047478701,341.66980134792288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":11754.499792870984},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":12188.952389055215},{"$f":"IF(F175<>0,+E182+F175,0)","v":12623.359364239448},{"$f":"IF(G175<>0,+F182+G175,0)","v":13057.824632923679},12825.308347107912,11925.818110292144,11026.327873476377,10126.83763666061,9227.3473998448426,8327.8571630290753,7428.3669262133071,6528.8766893975389,5629.3864525817708,4729.8962157660026,3830.4059789502344,2930.9157421344662,2031.425505318698,1131.9352685029298,232.44503168716176,5.8832938520936295E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":6135.8071516939472},{"$f":"+E185","v":6135.8071516939472},{"$f":"+F185","v":6135.8071516939472},6135.8071516939472,6026.5489000708922,5603.8828907558827,5181.2168814408733,4758.5508721258639,4335.8848628108544,3913.218853495845,3490.5528441808356,3067.8868348658257,2645.2208255508162,2222.5548162358068,1799.8888069207974,1377.2227976057879,954.55678829077817,531.8907789757684,109.2247696607584,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,{"$f":"+BR185","v":-8.6117779574124143E-12},-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,109.2582516230552,422.66600931500909,422.66600931500909,422.66600931500909,422.66600931500932,422.66600931500932,422.66600931500955,422.66600931500977,422.66600931500955,422.66600931500955,422.66600931500955,422.66600931500955,422.66600931500977,422.66600931500977,422.66600931501,109.22476966076701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":6135.8071516939472},"     End Excess Deferred",{"$f":"+E183-E184","v":6135.8071516939472},{"$f":"+F183-F184","v":6135.8071516939472},6135.8071516939472,6026.5489000708922,5603.8828907558827,5181.2168814408733,4758.5508721258639,4335.8848628108544,3913.218853495845,3490.5528441808356,3067.8868348658257,2645.2208255508162,2222.5548162358068,1799.8888069207974,1377.2227976057879,954.55678829077817,531.8907789757684,109.2247696607584,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,{"$f":"+BR183-BR184","v":-8.6117779574124143E-12},-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12,-8.6117779574124143E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":6135.8071516939553},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},109.2582516230552,422.66600931500909,422.66600931500909,422.66600931500909,422.66600931500932,422.66600931500932,422.66600931500955,422.66600931500977,422.66600931500955,422.66600931500955,422.66600931500955,422.66600931500955,422.66600931500977,422.66600931500977,422.66600931501,109.22476966076701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.11909490028498232},{"$f":"+H187*H173","v":-109.2582516230552},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.11909490028498249},{"$f":"+R187*R173","v":-422.66600931500955}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":48647.263892212104},"     Begin Cumulative Difference",{"$f":"+$C189","v":48647.263892212104},{"$f":"+E191","v":48946.356630777256},{"$f":"+F191","v":49245.469369342405},49544.552107907555,49843.644846472707,48236.397585037856,44850.460323603002,41464.523062168148,38078.585800733294,34692.64853929844,31306.711277863589,27920.774016428739,24534.836754993888,21148.899493559038,17762.962232124188,14377.024970689337,10991.087709254487,7605.1504478196366,4219.2131863847862,833.27592494993542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":299.09273856514938},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":299.11273856514936},299.08273856514916,299.09273856514938,-1607.2472614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":48946.356630777256},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":49245.469369342405},49544.552107907555,49843.644846472707,48236.397585037856,44850.460323603002,41464.523062168148,38078.585800733294,34692.64853929844,31306.711277863589,27920.774016428739,24534.836754993888,21148.899493559038,17762.962232124188,14377.024970689337,10991.087709254487,7605.1504478196366,4219.2131863847862,833.27592494993542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":299.09273856514938},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":299.11273856514936},299.08273856514916,299.09273856514938,-1607.2472614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-3385.9372614348508,-833.27592494993542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.38257444570945376,0.38257444570945376,0.38257444570945381,0.38257444570945381,0.38257444570945387,0.38257444570945393,0.38257444570945393,0.38257444570945398,0.38257444570945398,0.38257444570945398,0.38257444570945398,0.38257444570945393,0.38257444570945393,0.38257444570945381,0.38257444570945381,0.38257444570945393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":75.805054589337118},{"$f":"IF(F189=0,0,F192*$C194)","v":75.81012358933711},{"$f":"IF(G189=0,0,G192*$C194)","v":75.802520089337051},75.805054589337118,-407.35681841066292,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-858.16579891066294,-211.19378317856115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":75.805054589337118},{"$f":"+F192*F193","v":75.81012358933711},{"$f":"+G192*G193","v":75.802520089337051},75.805054589337118,-614.89173016147549,-1295.3730710004238,-1295.373071000424,-1295.373071000424,-1295.3730710004243,-1295.3730710004245,-1295.3730710004245,-1295.3730710004247,-1295.3730710004247,-1295.3730710004247,-1295.3730710004247,-1295.3730710004245,-1295.3730710004245,-1295.373071000424,-1295.373071000424,-318.79007511075406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":18765.682046420818},"     Begin Cumulative DFIT",{"$f":"+C196","v":18765.682046420818},{"$f":"+E197","v":18841.487101010156},{"$f":"+F197","v":18917.297224599493},18993.099744688829,19068.904799278167,18454.013069116692,17158.639998116269,15863.266927115845,14567.893856115421,13272.520785114997,11977.147714114573,10681.77464311415,9386.4015721137257,8091.028501113301,6795.6554301128763,5500.2823591124516,4204.9092881120268,2909.5362171116021,1614.1631461111781,318.79007511075406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":18841.487101010156},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":18917.297224599493},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":18993.099744688829},19068.904799278167,18454.013069116692,17158.639998116269,15863.266927115845,14567.893856115421,13272.520785114997,11977.147714114573,10681.77464311415,9386.4015721137257,8091.028501113301,6795.6554301128763,5500.2823591124516,4204.9092881120268,2909.5362171116021,1614.1631461111781,318.79007511075406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38494156456096085},{"$f":"IF(G189=0,0,+G196/G189)","v":0.38414289612551428},0.3833539498615719,0.38257444570945376,0.38257444570945376,0.38257444570945381,0.38257444570945381,0.38257444570945387,0.38257444570945393,0.38257444570945393,0.38257444570945398,0.38257444570945398,0.38257444570945398,0.38257444570945398,0.38257444570945393,0.38257444570945393,0.38257444570945381,0.38257444570945381,0.38257444570945393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38494156456096085},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38414289612551428},{"$f":"IF(G191=0,0,+G197/G191)","v":0.3833539498615719},0.38257444570945376,0.38257444570945376,0.38257444570945381,0.38257444570945381,0.38257444570945387,0.38257444570945393,0.38257444570945393,0.38257444570945398,0.38257444570945398,0.38257444570945398,0.38257444570945398,0.38257444570945393,0.38257444570945393,0.38257444570945381,0.38257444570945381,0.38257444570945393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":18765.682046420818},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":18841.487101010156},{"$f":"+E200+F195","v":18917.297224599493},{"$f":"+F200+G195","v":18993.099744688829},19068.904799278167,18454.013069116692,17158.639998116269,15863.266927115845,14567.893856115421,13272.520785114997,11977.147714114573,10681.77464311415,9386.4015721137257,8091.028501113301,6795.6554301128763,5500.2823591124516,4204.9092881120268,2909.5362171116021,1614.1631461111781,318.79007511075406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":12329.649033481159},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":12405.454088070495},{"$f":"IF(F194<>0,+E201+F194,0)","v":12481.264211659833},{"$f":"IF(G194<>0,+F201+G194,0)","v":12557.06673174917},12632.871786338506,12225.514967927844,11367.349169017181,10509.183370106519,9651.0175711958564,8792.8517722851939,7934.6859733745314,7076.5201744638689,6218.3543755532064,5360.1885766425439,4502.0227777318814,3643.8569788212185,2785.6911799105555,1927.5253809998926,1069.3595820892297,211.19378317856672,5.5706550483591855E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":6436.0330129396589},{"$f":"+E204","v":6436.0330129396589},{"$f":"+F204","v":6436.0330129396589},6436.0330129396589,6436.0330129396589,6228.4981011888467,5791.2908290990854,5354.0835570093241,4916.8762849195627,4479.6690128298014,4042.4617407400401,3605.2544686502788,3168.047196560517,2730.8399244707552,2293.6326523809935,1856.4253802912317,1419.2181082014702,982.01083611170861,544.80356402194752,107.59629193218643,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,{"$f":"+BR204","v":-6.4801497501321137E-12},-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,207.53491175081257,437.20727208976086,437.20727208976109,437.20727208976109,437.20727208976132,437.20727208976155,437.20727208976155,437.20727208976177,437.20727208976177,437.20727208976177,437.20727208976177,437.20727208976155,437.20727208976155,437.20727208976109,437.20727208976109,107.59629193219291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":6436.0330129396589},"     End Excess Deferred",{"$f":"+E202-E203","v":6436.0330129396589},{"$f":"+F202-F203","v":6436.0330129396589},6436.0330129396589,6436.0330129396589,6228.4981011888467,5791.2908290990854,5354.0835570093241,4916.8762849195627,4479.6690128298014,4042.4617407400401,3605.2544686502788,3168.047196560517,2730.8399244707552,2293.6326523809935,1856.4253802912317,1419.2181082014702,982.01083611170861,544.80356402194752,107.59629193218643,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,{"$f":"+BR202-BR203","v":-6.4801497501321137E-12},-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12,-6.4801497501321137E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":6436.0330129396652},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,207.53491175081257,437.20727208976086,437.20727208976109,437.20727208976109,437.20727208976132,437.20727208976155,437.20727208976155,437.20727208976177,437.20727208976177,437.20727208976177,437.20727208976177,437.20727208976155,437.20727208976155,437.20727208976109,437.20727208976109,107.59629193219291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":27936.808701618716},"     Begin Cumulative Difference",{"$f":"+$C208","v":27936.808701618716},{"$f":"+E210","v":27699.153668439467},{"$f":"+F210","v":27461.52863526022},27223.813602080972,26986.198568901724,26748.453535722474,25828.118502543224,24013.553469363975,22198.988436184725,20384.423403005476,18569.858369826226,16755.293336646977,14940.728303467728,13126.163270288478,11311.598237109229,9497.0332039299792,7682.4681707507307,5867.9031375714821,4053.3381043922336,2238.7730712129851,424.20803803373656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-237.65503317924845},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-237.62503317924848},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-237.71503317924862},-237.61503317924848,-237.74503317924859,-920.33503317924851,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":27699.153668439467},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":27461.52863526022},27223.813602080972,26986.198568901724,26748.453535722474,25828.118502543224,24013.553469363975,22198.988436184725,20384.423403005476,18569.858369826226,16755.293336646977,14940.728303467728,13126.163270288478,11311.598237109229,9497.0332039299792,7682.4681707507307,5867.9031375714821,4053.3381043922336,2238.7730712129851,424.20803803373656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-237.65503317924845},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-237.62503317924848},-237.71503317924862,-237.61503317924848,-237.74503317924859,-920.33503317924851,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-1814.5650331792485,-424.20803803373656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-60.233668159280519},{"$f":"IF(F208=0,0,F211*$C213)","v":-60.226064659280532},{"$f":"IF(G208=0,0,G211*$C213)","v":-60.248875159280566},-60.223530159280529,-60.25647865928056,-233.25891415928055,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-459.90150765928058,-107.51552723965054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-91.675429048895083},{"$f":"+F211*F212","v":-91.663856548895097},{"$f":"+G211*G212","v":-91.698574048895139},-91.659999048895088,-91.710146548895125,-355.01923904889503,-699.96846154889499,-699.96846154889499,-699.96846154889499,-699.96846154889499,-699.96846154889511,-699.96846154889511,-699.96846154889522,-699.96846154889522,-699.96846154889533,-699.96846154889533,-699.96846154889533,-699.96846154889533,-699.96846154889533,-699.96846154889522,-163.6382506715139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":10776.623956649419},"     Begin Cumulative DFIT",{"$f":"+C215","v":10776.623956649419},{"$f":"+E216","v":10684.948527600523},{"$f":"+F216","v":10593.284671051628},10501.586097002733,10409.926097953838,10318.215951404942,9963.1967123560462,9263.2282508071512,8563.2597892582562,7863.2913277093612,7163.3228661604662,6463.3544046115712,5763.3859430626762,5063.4174815137812,4363.4490199648862,3663.4805584159908,2963.5120968670954,2263.5436353181999,1563.5751737693045,863.60671222040912,163.6382506715139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":10684.948527600523},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":10593.284671051628},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":10501.586097002733},10409.926097953838,10318.215951404942,9963.1967123560462,9263.2282508071512,8563.2597892582562,7863.2913277093612,7163.3228661604662,6463.3544046115712,5763.3859430626762,5063.4174815137812,4363.4490199648862,3663.4805584159908,2963.5120968670954,2263.5436353181999,1563.5751737693045,863.60671222040912,163.6382506715139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38574999999999998},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38574999999999998},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38574999999999993},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":10776.623956649419},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":10684.948527600523},{"$f":"+E219+F214","v":10593.284671051628},{"$f":"+F219+G214","v":10501.586097002733},10409.926097953838,10318.215951404942,9963.1967123560462,9263.2282508071512,8563.2597892582562,7863.2913277093612,7163.3228661604662,6463.3544046115712,5763.3859430626762,5063.4174815137812,4363.4490199648862,3663.4805584159908,2963.5120968670954,2263.5436353181999,1563.5751737693045,863.60671222040912,163.6382506715139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":7080.5841654252636},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":7020.350497265983},{"$f":"IF(F213<>0,+E220+F213,0)","v":6960.1244326067026},{"$f":"IF(G213<>0,+F220+G213,0)","v":6899.8755574474217},6839.6520272881407,6779.3955486288605,6546.1366344695798,6086.2351268102993,5626.3336191510189,5166.4321114917384,4706.5306038324579,4246.6290961731775,3786.727588513897,3326.8260808546165,2866.9245731953361,2407.0230655360556,1947.1215578767751,1487.2200502174946,1027.3185425582142,567.41703489893359,107.51552723965301,2.4726887204451486E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":3696.0397912241551},{"$f":"+E223","v":3664.5980303345405},{"$f":"+F223","v":3633.1602384449261},3601.7105395553117,3570.2740706656973,3538.8204027760826,3417.0600778864682,3176.9931239968537,2936.9261701072392,2696.8592162176246,2456.7922623280101,2216.7253084383956,1976.6583545487811,1736.5914006591665,1496.524446769552,1256.4574928799373,1016.3905389903225,776.32358510070776,536.25663121109301,296.18967732147826,56.122723431863619,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,{"$f":"+BR223","v":2.5579538487363607E-13},2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":31.441760889614564},{"$f":"+F213-F214","v":31.437791889614566},31.449698889614574,31.436468889614559,31.453667889614565,121.76032488961448,240.06695388961441,240.06695388961441,240.06695388961441,240.06695388961441,240.06695388961452,240.06695388961452,240.06695388961464,240.06695388961464,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961464,56.122723431863363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":3696.0397912241551},"     End Excess Deferred",{"$f":"+E221-E222","v":3664.5980303345405},{"$f":"+F221-F222","v":3633.1602384449261},3601.7105395553117,3570.2740706656973,3538.8204027760826,3417.0600778864682,3176.9931239968537,2936.9261701072392,2696.8592162176246,2456.7922623280101,2216.7253084383956,1976.6583545487811,1736.5914006591665,1496.524446769552,1256.4574928799373,1016.3905389903225,776.32358510070776,536.25663121109301,296.18967732147826,56.122723431863619,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,{"$f":"+BR221-BR222","v":2.5579538487363607E-13},2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":3696.0397912241538},{"$f":"+E213-E214","v":31.441760889614564},{"$f":"+F213-F214","v":31.437791889614566},{"$f":"+G213-G214","v":31.449698889614574},31.436468889614559,31.453667889614565,121.76032488961448,240.06695388961441,240.06695388961441,240.06695388961441,240.06695388961441,240.06695388961452,240.06695388961452,240.06695388961464,240.06695388961464,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961464,56.122723431863363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":33989.527952384437},"     Begin Cumulative Difference",{"$f":"+$C227","v":33989.527952384437},{"$f":"+E229","v":33519.445709682521},{"$f":"+F229","v":33049.253466980605},32579.181224278691,32109.018981576777,31638.556738874864,31168.46449617295,29882.732253471037,27781.490010769125,25680.247768067213,23579.005525365301,21477.763282663389,19376.521039961477,17275.278797259565,15174.036554557651,13072.794311855738,10971.552069153824,8870.3098264519103,6769.0675837499966,4667.8253410480829,2566.5830983461697,465.34085564425641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":-470.08224270191317},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":-470.1922427019133},-470.07224270191318,-470.16224270191333,-470.46224270191328,-470.09224270191316,-1285.7322427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":33519.445709682521},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":33049.253466980605},32579.181224278691,32109.018981576777,31638.556738874864,31168.46449617295,29882.732253471037,27781.490010769125,25680.247768067213,23579.005525365301,21477.763282663389,19376.521039961477,17275.278797259565,15174.036554557651,13072.794311855738,10971.552069153824,8870.3098264519103,6769.0675837499966,4667.8253410480829,2566.5830983461697,465.34085564425641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":-470.08224270191317},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":-470.1922427019133},-470.07224270191318,-470.16224270191333,-470.46224270191328,-470.09224270191316,-1285.7322427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-2101.2422427019133,-465.34085564425641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.38574999999999998},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.38574999999999998},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-119.1423444127999},{"$f":"IF(F227=0,0,F230*$C232)","v":-119.17022391279993},{"$f":"IF(G227=0,0,G230*$C232)","v":-119.1398099127999},-119.16262041279994,-119.23865541279993,-119.1448789127999,-325.86883691279991,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-532.55984641279997,-117.94063986303679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-181.33422512226301},{"$f":"+F230*F231","v":-181.37665762226305},{"$f":"+G230*G231","v":-181.33036762226303},-181.36508512226311,-181.48081012226308,-181.33808262226304,-495.97121262226318,-810.55419512226308,-810.55419512226308,-810.55419512226308,-810.55419512226308,-810.5541951222632,-810.55419512226308,-810.55419512226308,-810.55419512226308,-810.55419512226308,-810.55419512226308,-810.5541951222632,-810.55419512226331,-810.55419512226342,-810.55419512226342,-179.50523506477202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":13111.460407632296},"     Begin Cumulative DFIT",{"$f":"+C234","v":13111.460407632296},{"$f":"+E235","v":12930.126182510032},{"$f":"+F235","v":12748.749524887769},12567.419157265507,12386.054072143244,12204.573262020982,12023.235179398718,11527.263966776454,10716.70977165419,9906.1555765319281,9095.6013814096659,8285.0471862874037,7474.4929911651407,6663.9387960428776,5853.3846009206145,5042.8304057983514,4232.2762106760883,3421.7220155538253,2611.1678204315622,1800.6136253092989,990.05943018703545,179.50523506477202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":12930.126182510032},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":12748.749524887769},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":12567.419157265507},12386.054072143244,12204.573262020982,12023.235179398718,11527.263966776454,10716.70977165419,9906.1555765319281,9095.6013814096659,8285.0471862874037,7474.4929911651407,6663.9387960428776,5853.3846009206145,5042.8304057983514,4232.2762106760883,3421.7220155538253,2611.1678204315622,1800.6136253092989,990.05943018703545,179.50523506477202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38574999999999998},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999998},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000004},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":13111.460407632296},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":12930.126182510032},{"$f":"+E238+F233","v":12748.749524887769},{"$f":"+F238+G233","v":12567.419157265507},12386.054072143244,12204.573262020982,12023.235179398718,11527.263966776454,10716.70977165419,9906.1555765319281,9095.6013814096659,8285.0471862874037,7474.4929911651407,6663.9387960428776,5853.3846009206145,5042.8304057983514,4232.2762106760883,3421.7220155538253,2611.1678204315622,1800.6136253092989,990.05943018703545,179.50523506477202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":8614.6458595318363},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":8495.5035151190368},{"$f":"IF(F232<>0,+E239+F232,0)","v":8376.333291206236},{"$f":"IF(G232<>0,+F239+G232,0)","v":8257.193481293436},8138.0308608806363,8018.7922054678365,7899.6473265550367,7573.7784896422363,7041.2186432294366,6508.6587968166368,5976.0989504038371,5443.5391039910373,4910.9792575782376,4378.4194111654379,3845.8595647526381,3313.2997183398384,2780.7398719270386,2248.1800255142389,1715.6201791014389,1183.0603326886389,650.50048627583897,117.940639863039,2.2026824808563106E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":4496.8145481004594},{"$f":"+E242","v":4434.622667390996},{"$f":"+F242","v":4372.4162336815325},4310.2256759720694,4248.0232112626063,4185.7810565531436,4123.5878528436806,3953.4854771342175,3675.4911284247546,3397.4967797152913,3119.5024310058279,2841.5080822963646,2563.5137335869013,2285.5193848774379,2007.5250361679748,1729.5306874585117,1451.5363387490486,1173.5419900395855,895.54764133012225,617.55329262065891,339.55894391119546,61.564595201732004,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,{"$f":"+BR242","v":-3.2258640203508548E-12},-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":62.191880709463106},{"$f":"+F232-F233","v":62.206433709463127},62.190557709463121,62.202464709463172,62.242154709463151,62.193203709463148,170.10237570946327,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946322,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946322,277.99434870946334,277.99434870946345,277.99434870946345,61.56459520173523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":4496.8145481004594},"     End Excess Deferred",{"$f":"+E240-E241","v":4434.622667390996},{"$f":"+F240-F241","v":4372.4162336815325},4310.2256759720694,4248.0232112626063,4185.7810565531436,4123.5878528436806,3953.4854771342175,3675.4911284247546,3397.4967797152913,3119.5024310058279,2841.5080822963646,2563.5137335869013,2285.5193848774379,2007.5250361679748,1729.5306874585117,1451.5363387490486,1173.5419900395855,895.54764133012225,617.55329262065891,339.55894391119546,61.564595201732004,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,{"$f":"+BR240-BR241","v":-3.2258640203508548E-12},-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12,-3.2258640203508548E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":4496.8145481004622},{"$f":"+E232-E233","v":62.191880709463106},{"$f":"+F232-F233","v":62.206433709463127},{"$f":"+G232-G233","v":62.190557709463121},62.202464709463172,62.242154709463151,62.193203709463148,170.10237570946327,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946322,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946322,277.99434870946334,277.99434870946345,277.99434870946345,61.56459520173523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":41342.651791156772},"     Begin Cumulative Difference",{"$f":"+$C246","v":41342.651791156772},{"$f":"+E248","v":43895.63815975246},{"$f":"+F248","v":46448.914528348148},46514.81089694384,44093.317265539532,41671.823634135224,39250.330002730916,36828.836371326608,34407.3427399223,31985.849108517988,29564.355477113677,27142.861845709365,24721.368214305054,22299.874582900742,19878.38095149643,17456.887320092119,15035.393688687809,12613.900057283499,10192.40642587919,7770.9127944748798,5349.41916307057,2927.9255316662598,506.43190026194952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":2552.9863685956893},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":2553.2763685956902},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":65.896368595689637},-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":43895.63815975246},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":46448.914528348148},46514.81089694384,44093.317265539532,41671.823634135224,39250.330002730916,36828.836371326608,34407.3427399223,31985.849108517988,29564.355477113677,27142.861845709365,24721.368214305054,22299.874582900742,19878.38095149643,17456.887320092119,15035.393688687809,12613.900057283499,10192.40642587919,7770.9127944748798,5349.41916307057,2927.9255316662598,506.43190026194952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":2552.9863685956893},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":2553.2763685956902},65.896368595689637,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-2421.4936314043102,-506.43190026194952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.25345000000000001},0.37103905876427867,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427867,0.37103905876427862,0.37103905876427867,0.37103905876427867,0.37103905876427867,0.37103905876427867,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427867,0.37103905876427867,0.37103905876427856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":647.05439512057751},{"$f":"IF(F246=0,0,F249*$C251)","v":647.12789562057765},{"$f":"IF(G246=0,0,G249*$C251)","v":16.70143462057754},-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-613.72756087942241,-128.35516512139111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":647.05439512057751},{"$f":"+F249*F250","v":647.12789562057765},{"$f":"+G249*G250","v":16.70143462057754},-898.46871779995047,-898.46871779995024,-898.46871779995024,-898.46871779995024,-898.46871779995024,-898.46871779995024,-898.46871779995047,-898.46871779995024,-898.46871779995047,-898.46871779995047,-898.46871779995047,-898.46871779995047,-898.46871779995058,-898.46871779995058,-898.46871779995058,-898.46871779995058,-898.46871779995058,-898.46871779995047,-898.46871779995047,-187.90601560139874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":15947.927928438723},"     Begin Cumulative DFIT",{"$f":"+C253","v":15947.927928438723},{"$f":"+E254","v":16594.982323559299},{"$f":"+F254","v":17242.110219179878},17258.811653800454,16360.342936000503,15461.874218200554,14563.405500400604,13664.936782600655,12766.468064800705,11867.999347000756,10969.530629200804,10071.061911400855,9172.5931936009038,8274.1244758009525,7375.6557580010021,6477.1870402010518,5578.7183224011014,4680.2496046011511,3781.7808868012007,2883.3121690012504,1984.8434512012998,1086.3747334013492,187.90601560139874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":16594.982323559299},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":17242.110219179878},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":17258.811653800454},16360.342936000503,15461.874218200554,14563.405500400604,13664.936782600655,12766.468064800705,11867.999347000756,10969.530629200804,10071.061911400855,9172.5931936009038,8274.1244758009525,7375.6557580010021,6477.1870402010518,5578.7183224011014,4680.2496046011511,3781.7808868012007,2883.3121690012504,1984.8434512012998,1086.3747334013492,187.90601560139874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37805538361611291},{"$f":"IF(G246=0,0,+G253/G246)","v":0.3712058805735251},0.37103905876427867,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427867,0.37103905876427862,0.37103905876427867,0.37103905876427867,0.37103905876427867,0.37103905876427867,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427867,0.37103905876427867,0.37103905876427856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37805538361611291},{"$f":"IF(F248=0,0,+F254/F248)","v":0.3712058805735251},{"$f":"IF(G248=0,0,+G254/G248)","v":0.37103905876427867},0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427862,0.37103905876427867,0.37103905876427862,0.37103905876427867,0.37103905876427867,0.37103905876427867,0.37103905876427867,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427873,0.37103905876427867,0.37103905876427867,0.37103905876427856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":15947.927928438723},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":16594.982323559299},{"$f":"+E257+F252","v":17242.110219179878},{"$f":"+F257+G252","v":17258.811653800454},16360.342936000503,15461.874218200554,14563.405500400604,13664.936782600655,12766.468064800705,11867.999347000756,10969.530629200804,10071.061911400855,9172.5931936009038,8274.1244758009525,7375.6557580010021,6477.1870402010518,5578.7183224011014,4680.2496046011511,3781.7808868012007,2883.3121690012504,1984.8434512012998,1086.3747334013492,187.90601560139874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":10478.295096468684},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":11125.349491589262},{"$f":"IF(F251<>0,+E258+F251,0)","v":11772.477387209839},{"$f":"IF(G251<>0,+F258+G251,0)","v":11789.178821830417},11175.451260950995,10561.723700071572,9947.9961391921497,9334.2685783127272,8720.5410174333047,8106.8134565538821,7493.0858956744596,6879.3583347950371,6265.6307739156146,5651.903213036192,5038.1756521567695,4424.448091277347,3810.7205303979244,3196.9929695185019,2583.2654086390794,1969.5378477596569,1355.8102868802343,742.08272600081193,128.35516512138952,-1.5916157281026244E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":5469.6328319700388},{"$f":"+E261","v":5469.6328319700388},{"$f":"+F261","v":5469.6328319700388},5469.6328319700388,5184.8916750495109,4900.1505181289831,4615.4093612084553,4330.6682042879274,4045.9270473673996,3761.1858904468718,3476.444733526344,3191.7035766058161,2906.9624196852883,2622.2212627647605,2337.4801058442326,2052.7389489237048,1767.9977920031765,1483.2566350826482,1198.51547816212,913.77432124159179,629.03316432106362,344.29200740053557,59.550850480007512,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,{"$f":"+BR261","v":-1.1368683772161603E-13},-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,284.74115692052806,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052806,284.74115692052783,284.74115692052806,284.74115692052806,284.74115692052806,284.74115692052806,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052806,284.74115692052806,59.550850480007625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":5469.6328319700388},"     End Excess Deferred",{"$f":"+E259-E260","v":5469.6328319700388},{"$f":"+F259-F260","v":5469.6328319700388},5469.6328319700388,5184.8916750495109,4900.1505181289831,4615.4093612084553,4330.6682042879274,4045.9270473673996,3761.1858904468718,3476.444733526344,3191.7035766058161,2906.9624196852883,2622.2212627647605,2337.4801058442326,2052.7389489237048,1767.9977920031765,1483.2566350826482,1198.51547816212,913.77432124159179,629.03316432106362,344.29200740053557,59.550850480007512,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,{"$f":"+BR259-BR260","v":-1.1368683772161603E-13},-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":5469.6328319700378},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},284.74115692052806,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052806,284.74115692052783,284.74115692052806,284.74115692052806,284.74115692052806,284.74115692052806,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052806,284.74115692052806,59.550850480007625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":29814.639468413239},"     Begin Cumulative Difference",{"$f":"+$C265","v":29814.639468413239},{"$f":"+E267","v":31778.831388638591},{"$f":"+F267","v":33742.713308863946},35706.765229089302,35757.497149314659,33894.819069540012,32032.140989765365,30169.462909990718,28306.784830216071,26444.106750441424,24581.428670666777,22718.75059089213,20856.072511117483,18993.394431342836,17130.71635156819,15268.038271793543,13405.360192018896,11542.682112244249,9680.004032469602,7817.325952694955,5954.6478729203081,4091.9697931456612,2229.2917133710143,366.61363359636766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":1964.1919202253532},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":1963.8819202253533},1964.0519202253533,50.731920225353406,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":31778.831388638591},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":33742.713308863946},35706.765229089302,35757.497149314659,33894.819069540012,32032.140989765365,30169.462909990718,28306.784830216071,26444.106750441424,24581.428670666777,22718.75059089213,20856.072511117483,18993.394431342836,17130.71635156819,15268.038271793543,13405.360192018896,11542.682112244249,9680.004032469602,7817.325952694955,5954.6478729203081,4091.9697931456612,2229.2917133710143,366.61363359636766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":1964.1919202253532},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":1963.8819202253533},1964.0519202253533,50.731920225353406,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-1862.6780797746467,-366.61363359636766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.25345000000000001,0.36376188187472658,0.36376188187472652,0.36376188187472652,0.36376188187472652,0.36376188187472652,0.36376188187472647,0.36376188187472647,0.36376188187472641,0.36376188187472647,0.36376188187472647,0.36376188187472647,0.36376188187472652,0.36376188187472652,0.36376188187472658,0.36376188187472658,0.36376188187472663,0.36376188187472663,0.36376188187472674,0.36376188187472674,0.36376188187472663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":497.82444218111578},{"$f":"IF(F265=0,0,F268*$C270)","v":497.74587268111583},{"$f":"IF(G265=0,0,G268*$C270)","v":497.78895918111584},12.858005181115821,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-472.09575931888423,-92.918225434999385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":497.82444218111578},{"$f":"+F268*F269","v":497.74587268111583},{"$f":"+G268*G269","v":497.78895918111584},12.858005181115821,-677.57128362562753,-677.57128362562742,-677.57128362562742,-677.57128362562742,-677.57128362562742,-677.5712836256273,-677.5712836256273,-677.57128362562719,-677.5712836256273,-677.5712836256273,-677.5712836256273,-677.57128362562742,-677.57128362562742,-677.57128362562753,-677.57128362562753,-677.57128362562764,-677.57128362562764,-677.57128362562787,-677.57128362562787,-133.36006527794621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":11500.997174940407},"     Begin Cumulative DFIT",{"$f":"+C272","v":11500.997174940407},{"$f":"+E273","v":11998.821617121523},{"$f":"+F273","v":12496.567489802639},12994.356448983755,13007.21445416487,12329.643170539242,11652.071886913614,10974.500603287986,10296.929319662358,9619.3580360367305,8941.7867524111025,8264.2154687854745,7586.6441851598474,6909.0729015342204,6231.5016179085933,5553.9303342829662,4876.3590506573391,4198.7877670317121,3521.2164834060845,2843.645199780457,2166.0739161548295,1488.5026325292019,810.93134890357408,133.36006527794621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":11998.821617121523},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":12496.567489802639},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":12994.356448983755},13007.21445416487,12329.643170539242,11652.071886913614,10974.500603287986,10296.929319662358,9619.3580360367305,8941.7867524111025,8264.2154687854745,7586.6441851598474,6909.0729015342204,6231.5016179085933,5553.9303342829662,4876.3590506573391,4198.7877670317121,3521.2164834060845,2843.645199780457,2166.0739161548295,1488.5026325292019,810.93134890357408,133.36006527794621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37757277699680553},{"$f":"IF(G265=0,0,+G272/G265)","v":0.3703486253584678},0.36391861221855004,0.36376188187472658,0.36376188187472652,0.36376188187472652,0.36376188187472652,0.36376188187472652,0.36376188187472647,0.36376188187472647,0.36376188187472641,0.36376188187472647,0.36376188187472647,0.36376188187472647,0.36376188187472652,0.36376188187472652,0.36376188187472658,0.36376188187472658,0.36376188187472663,0.36376188187472663,0.36376188187472674,0.36376188187472674,0.36376188187472663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37757277699680553},{"$f":"IF(F267=0,0,+F273/F267)","v":0.3703486253584678},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36391861221855004},0.36376188187472658,0.36376188187472652,0.36376188187472652,0.36376188187472652,0.36376188187472652,0.36376188187472647,0.36376188187472647,0.36376188187472641,0.36376188187472647,0.36376188187472647,0.36376188187472647,0.36376188187472652,0.36376188187472652,0.36376188187472658,0.36376188187472658,0.36376188187472663,0.36376188187472663,0.36376188187472674,0.36376188187472674,0.36376188187472663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":11500.997174940407},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":11998.821617121523},{"$f":"+E276+F271","v":12496.567489802639},{"$f":"+F276+G271","v":12994.356448983755},13007.21445416487,12329.643170539242,11652.071886913614,10974.500603287986,10296.929319662358,9619.3580360367305,8941.7867524111025,8264.2154687854745,7586.6441851598474,6909.0729015342204,6231.5016179085933,5553.9303342829662,4876.3590506573391,4198.7877670317121,3521.2164834060845,2843.645199780457,2166.0739161548295,1488.5026325292019,810.93134890357408,133.36006527794621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":7556.5203732693353},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":8054.3448154504513},{"$f":"IF(F270<>0,+E277+F270,0)","v":8552.0906881315677},{"$f":"IF(G270<>0,+F277+G270,0)","v":9049.879647312684},9062.737652493799,8590.641893174914,8118.5461338560299,7646.4503745371458,7174.3546152182616,6702.2588558993775,6230.1630965804934,5758.0673372616093,5285.9715779427252,4813.875818623841,4341.7800593049569,3869.6842999860728,3397.5885406671887,2925.4927813483046,2453.3970220294204,1981.3012627105363,1509.2055033916522,1037.1097440727681,565.01398475388385,92.918225434999613,2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":3944.4768016710714},{"$f":"+E280","v":3944.4768016710714},{"$f":"+F280","v":3944.4768016710714},3944.4768016710714,3944.4768016710714,3739.001277364328,3533.5257530575846,3328.0502287508416,3122.5747044440986,2917.0991801373557,2711.6236558306127,2506.1481315238698,2300.6726072171268,2095.1970829103839,1889.7215586036409,1684.246034296898,1478.7705099901548,1273.2949856834116,1067.8194613766682,862.34393706992489,656.86841276318148,451.39288845643807,245.91736414969444,40.441839842950799,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,{"$f":"+BR280","v":3.979039320256561E-12},3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,205.4755243067433,205.47552430674318,205.47552430674318,205.47552430674318,205.47552430674318,205.47552430674307,205.47552430674307,205.47552430674295,205.47552430674307,205.47552430674307,205.47552430674307,205.47552430674318,205.47552430674318,205.4755243067433,205.4755243067433,205.47552430674341,205.47552430674341,205.47552430674364,205.47552430674364,40.44183984294682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":3944.4768016710714},"     End Excess Deferred",{"$f":"+E278-E279","v":3944.4768016710714},{"$f":"+F278-F279","v":3944.4768016710714},3944.4768016710714,3944.4768016710714,3739.001277364328,3533.5257530575846,3328.0502287508416,3122.5747044440986,2917.0991801373557,2711.6236558306127,2506.1481315238698,2300.6726072171268,2095.1970829103839,1889.7215586036409,1684.246034296898,1478.7705099901548,1273.2949856834116,1067.8194613766682,862.34393706992489,656.86841276318148,451.39288845643807,245.91736414969444,40.441839842950799,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,{"$f":"+BR278-BR279","v":3.979039320256561E-12},3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12,3.979039320256561E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":3944.4768016710686},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,205.4755243067433,205.47552430674318,205.47552430674318,205.47552430674318,205.47552430674318,205.47552430674307,205.47552430674307,205.47552430674295,205.47552430674307,205.47552430674307,205.47552430674307,205.47552430674318,205.47552430674318,205.4755243067433,205.4755243067433,205.47552430674341,205.47552430674341,205.47552430674364,205.47552430674364,40.44183984294682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":26394.881703507494},"     Begin Cumulative Difference",{"$f":"+$C284","v":26394.881703507494},{"$f":"+E286","v":28257.893820982757},{"$f":"+F286","v":30120.965938458023},31983.668055933285,33846.670173408551,33894.752290883815,32127.974408359078,30361.196525834341,28594.418643309604,26827.640760784867,25060.86287826013,23294.084995735393,21527.307113210656,19760.529230685919,17993.751348161182,16226.973465636447,14460.195583111712,12693.417700586977,10926.639818062242,9159.8619355375067,7393.0840530127707,5626.3061704880347,3859.5282879632987,2092.7504054385627,325.97252291382688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":1863.0121174752642},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":1863.0721174752641},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":1862.7021174752642},1863.0021174752644,48.082117475264113,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":28257.893820982757},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":30120.965938458023},31983.668055933285,33846.670173408551,33894.752290883815,32127.974408359078,30361.196525834341,28594.418643309604,26827.640760784867,25060.86287826013,23294.084995735393,21527.307113210656,19760.529230685919,17993.751348161182,16226.973465636447,14460.195583111712,12693.417700586977,10926.639818062242,9159.8619355375067,7393.0840530127707,5626.3061704880347,3859.5282879632987,2092.7504054385627,325.97252291382688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":1863.0121174752642},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":1863.0721174752641},1862.7021174752642,1863.0021174752644,48.082117475264113,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-1766.7778825247358,-325.97252291382688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216963,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216974,0.35647606195216974,0.35647606195216974,0.35647606195216974,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216974,0.3564760619521698,0.35647606195216985,0.35647606195217002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":472.18042117410573},{"$f":"IF(F284=0,0,F287*$C289)","v":472.19562817410571},{"$f":"IF(G284=0,0,G287*$C289)","v":472.10185167410572},472.17788667410576,12.186412674105689,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-447.78985432589428,-82.617735932509419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":472.18042117410573},{"$f":"+F287*F288","v":472.19562817410571},{"$f":"+G287*G288","v":472.10185167410572},472.17788667410576,12.186412674105689,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661083,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661095,-629.81402190661106,-629.81402190661117,-116.20140127293452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":10181.825617128015},"     Begin Cumulative DFIT",{"$f":"+C291","v":10181.825617128015},{"$f":"+E292","v":10654.006038302121},{"$f":"+F292","v":11126.201666476227},11598.303518150333,12070.481404824439,12082.667817498545,11452.853795591933,10823.039773685321,10193.225751778709,9563.4117298720994,8933.5977079654876,8303.7836860588759,7673.9696641522651,7044.1556422456542,6414.3416203390434,5784.5275984324326,5154.7135765258217,4524.8995546192109,3895.0855327126001,3265.2715108059892,2635.4574888993784,2005.6434669927676,1375.8294450861567,746.01542317954568,116.2014012729345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":10654.006038302121},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":11126.201666476227},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":11598.303518150333},12070.481404824439,12082.667817498545,11452.853795591933,10823.039773685321,10193.225751778709,9563.4117298720994,8933.5977079654876,8303.7836860588759,7673.9696641522651,7044.1556422456542,6414.3416203390434,5784.5275984324326,5154.7135765258217,4524.8995546192109,3895.0855327126001,3265.2715108059892,2635.4574888993784,2005.6434669927676,1375.8294450861567,746.01542317954568,116.2014012729345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37702760530549667},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36938395963824155},0.36263206264732145,0.35662241936896782,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216963,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216974,0.35647606195216974,0.35647606195216974,0.35647606195216974,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216974,0.3564760619521698,0.35647606195216985,0.35647606195217002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37702760530549667},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36938395963824155},{"$f":"IF(G286=0,0,+G292/G286)","v":0.36263206264732145},0.35662241936896782,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216963,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216974,0.35647606195216974,0.35647606195216974,0.35647606195216974,0.35647606195216969,0.35647606195216969,0.35647606195216969,0.35647606195216974,0.3564760619521698,0.35647606195216985,0.35647606195217002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":10181.825617128015},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":10654.006038302121},{"$f":"+E295+F290","v":11126.201666476227},{"$f":"+F295+G290","v":11598.303518150333},12070.481404824439,12082.667817498545,11452.853795591933,10823.039773685321,10193.225751778709,9563.4117298720994,8933.5977079654876,8303.7836860588759,7673.9696641522651,7044.1556422456542,6414.3416203390434,5784.5275984324326,5154.7135765258217,4524.8995546192109,3895.0855327126001,3265.2715108059892,2635.4574888993784,2005.6434669927676,1375.8294450861567,746.01542317954568,116.2014012729345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":6689.7827677539744},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":7161.9631889280799},{"$f":"IF(F289<>0,+E296+F289,0)","v":7634.1588171021858},{"$f":"IF(G289<>0,+F296+G289,0)","v":8106.2606687762918},8578.438555450397,8590.6249681245026,8142.8351137986083,7695.045259472714,7247.2554051468196,6799.4655508209253,6351.6756964950309,5903.8858421691366,5456.0959878432423,5008.3061335173479,4560.5162791914536,4112.7264248655592,3664.9365705396649,3217.1467162137706,2769.3568618878762,2321.5670075619819,1873.7771532360875,1425.9872989101932,978.19744458429886,530.40759025840453,82.617735932510243,8.2422957348171622E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":3492.042849374041},{"$f":"+E299","v":3492.042849374041},{"$f":"+F299","v":3492.042849374041},3492.042849374041,3492.042849374041,3492.042849374041,3310.0186817933245,3127.994514212608,2945.9703466318915,2763.946179051175,2581.9220114704585,2399.897843889742,2217.8736763090255,2035.8495087283088,1853.8253411475921,1671.8011735668754,1489.7770059861587,1307.7528384054419,1125.7286708247252,943.70450324400849,761.68033566329177,579.65616808257505,397.63200050185839,215.60783292114161,33.583665340424716,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,{"$f":"+BR299","v":-3.836930773104541E-13},-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071655,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071678,182.02416758071689,33.5836653404251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":3492.042849374041},"     End Excess Deferred",{"$f":"+E297-E298","v":3492.042849374041},{"$f":"+F297-F298","v":3492.042849374041},3492.042849374041,3492.042849374041,3492.042849374041,3310.0186817933245,3127.994514212608,2945.9703466318915,2763.946179051175,2581.9220114704585,2399.897843889742,2217.8736763090255,2035.8495087283088,1853.8253411475921,1671.8011735668754,1489.7770059861587,1307.7528384054419,1125.7286708247252,943.70450324400849,761.68033566329177,579.65616808257505,397.63200050185839,215.60783292114161,33.583665340424716,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,{"$f":"+BR297-BR298","v":-3.836930773104541E-13},-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":3492.0428493740415},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071655,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071678,182.02416758071689,33.5836653404251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":30863.089536326552},"     Begin Cumulative Difference",{"$f":"+$C303","v":30863.089536326552},{"$f":"+E305","v":30906.372749723047},{"$f":"+F305","v":30949.565963119541},30992.879176516039,31035.842389912534,31079.02560330903,30310.198816705524,28729.252030102019,27148.305243498515,25567.35845689501,23986.411670291505,22405.464883688001,20824.518097084496,19243.571310480991,17662.624523877486,16081.677737273982,14500.730950670477,12919.784164066972,11338.837377463467,9757.8905908599627,8176.943804256458,6595.9970176529532,5015.0502310494485,3434.1034444459442,1853.1566578424399,272.20987123893565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":43.283213396495739},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":43.193213396495821},43.313213396495712,42.963213396495803,43.18321339649583,-768.82678660350427,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":30906.372749723047},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":30949.565963119541},30992.879176516039,31035.842389912534,31079.02560330903,30310.198816705524,28729.252030102019,27148.305243498515,25567.35845689501,23986.411670291505,22405.464883688001,20824.518097084496,19243.571310480991,17662.624523877486,16081.677737273982,14500.730950670477,12919.784164066972,11338.837377463467,9757.8905908599627,8176.943804256458,6595.9970176529532,5015.0502310494485,3434.1034444459442,1853.1566578424399,272.20987123893565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":43.283213396495739},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":43.193213396495821},43.313213396495712,42.963213396495803,43.18321339649583,-768.82678660350427,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-1580.9467866035043,-272.20987123893565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.25345000000000001},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.25345000000000001},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927472,0.38483078386927472,0.38483078386927472,0.38483078386927477,0.38483078386927477,0.38483078386927483,0.38483078386927477,0.38483078386927483,0.38483078386927488,0.38483078386927488,0.38483078386927494,0.38483078386927499,0.38483078386927499,0.38483078386927505,0.38483078386927499,0.38483078386927499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":10.970130435341845},{"$f":"IF(F303=0,0,F306*$C308)","v":10.947319935341866},{"$f":"IF(G303=0,0,G306*$C308)","v":10.977733935341838},10.889026435341862,10.944785435341869,-194.85914906465817,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-400.69096306465815,-68.991591865508241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":10.970130435341845},{"$f":"+F306*F307","v":10.947319935341866},{"$f":"+G306*G307","v":10.977733935341838},10.889026435341862,10.944785435341869,-295.86821494832219,-608.39699114423763,-608.39699114423763,-608.39699114423763,-608.39699114423763,-608.39699114423752,-608.39699114423752,-608.39699114423752,-608.39699114423763,-608.39699114423763,-608.39699114423775,-608.39699114423763,-608.39699114423775,-608.39699114423775,-608.39699114423775,-608.39699114423786,-608.39699114423797,-608.39699114423797,-608.39699114423809,-608.39699114423797,-104.75473812583402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":11905.436788637966},"     Begin Cumulative DFIT",{"$f":"+C310","v":11905.436788637966},{"$f":"+E311","v":11916.406919073308},{"$f":"+F311","v":11927.35423900865},11938.331972943992,11949.220999379333,11960.165784814675,11664.297569866352,11055.900578722114,10447.503587577876,9839.1065964336376,9230.7096052893994,8622.3126141451612,8013.9156230009239,7405.5186318566866,6797.1216407124493,6188.724649568212,5580.3276584239738,4971.9306672797366,4363.5336761354993,3755.1366849912615,3146.7396938470238,2538.342702702786,1929.9457115585481,1321.5487204143101,713.151729270072,104.75473812583402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":11916.406919073308},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":11927.35423900865},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":11938.331972943992},11949.220999379333,11960.165784814675,11664.297569866352,11055.900578722114,10447.503587577876,9839.1065964336376,9230.7096052893994,8622.3126141451612,8013.9156230009239,7405.5186318566866,6797.1216407124493,6188.724649568212,5580.3276584239738,4971.9306672797366,4363.5336761354993,3755.1366849912615,3146.7396938470238,2538.342702702786,1929.9457115585481,1321.5487204143101,713.151729270072,104.75473812583402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38556471882259596},{"$f":"IF(G303=0,0,+G310/G303)","v":0.3853803395246852},0.38519596404550627,0.38501358684767467,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927472,0.38483078386927472,0.38483078386927472,0.38483078386927477,0.38483078386927477,0.38483078386927483,0.38483078386927477,0.38483078386927483,0.38483078386927488,0.38483078386927488,0.38483078386927494,0.38483078386927499,0.38483078386927499,0.38483078386927505,0.38483078386927499,0.38483078386927499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38556471882259596},{"$f":"IF(F305=0,0,+F311/F305)","v":0.3853803395246852},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38519596404550627},0.38501358684767467,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927477,0.38483078386927472,0.38483078386927472,0.38483078386927472,0.38483078386927477,0.38483078386927477,0.38483078386927483,0.38483078386927477,0.38483078386927483,0.38483078386927488,0.38483078386927488,0.38483078386927494,0.38483078386927499,0.38483078386927499,0.38483078386927505,0.38483078386927499,0.38483078386927499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":11905.436788637966},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":11916.406919073308},{"$f":"+E314+F309","v":11927.35423900865},{"$f":"+F314+G309","v":11938.331972943992},11949.220999379333,11960.165784814675,11664.297569866352,11055.900578722114,10447.503587577876,9839.1065964336376,9230.7096052893994,8622.3126141451612,8013.9156230009239,7405.5186318566866,6797.1216407124493,6188.724649568212,5580.3276584239738,4971.9306672797366,4363.5336761354993,3755.1366849912615,3146.7396938470238,2538.342702702786,1929.9457115585481,1321.5487204143101,713.151729270072,104.75473812583402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":7822.2500429819647},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":7833.2201734173068},{"$f":"IF(F308<>0,+E315+F308,0)","v":7844.1674933526483},{"$f":"IF(G308<>0,+F315+G308,0)","v":7855.1452272879906},7866.0342537233328,7876.9790391586748,7682.1198900940162,7281.4289270293584,6880.7379639647006,6480.0470009000428,6079.356037835385,5678.6650747707272,5277.9741117060694,4877.2831486414116,4476.5921855767538,4075.9012225120955,3675.2102594474372,3274.519296382779,2873.8283333181207,2473.1373702534624,2072.4464071888042,1671.7554441241459,1271.0644810594877,870.37351799482951,469.68255493017136,68.991591865513215,4.9737991503207013E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":4083.1867456560012},{"$f":"+E318","v":4083.1867456560012},{"$f":"+F318","v":4083.1867456560012},4083.1867456560012,4083.1867456560012,4083.1867456560012,3982.1776797723373,3774.4716516927579,3566.7656236131784,3359.0595955335989,3151.3535674540194,2943.6475393744399,2735.9415112948604,2528.235483215281,2320.5294551357015,2112.823427056122,1905.1173989765425,1697.411370896963,1489.7053428173836,1281.9993147378041,1074.2932866582246,866.58725857864488,658.88123049906505,451.17520241948523,243.46917433990529,35.76314626032547,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,{"$f":"+BR318","v":-3.1263880373444408E-13},-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,101.00906588366402,207.70602807957948,207.70602807957948,207.70602807957948,207.70602807957948,207.70602807957937,207.70602807957937,207.70602807957937,207.70602807957948,207.70602807957948,207.7060280795796,207.70602807957948,207.7060280795796,207.7060280795796,207.7060280795796,207.70602807957971,207.70602807957982,207.70602807957982,207.70602807957994,207.70602807957982,35.763146260325783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":4083.1867456560012},"     End Excess Deferred",{"$f":"+E316-E317","v":4083.1867456560012},{"$f":"+F316-F317","v":4083.1867456560012},4083.1867456560012,4083.1867456560012,4083.1867456560012,3982.1776797723373,3774.4716516927579,3566.7656236131784,3359.0595955335989,3151.3535674540194,2943.6475393744399,2735.9415112948604,2528.235483215281,2320.5294551357015,2112.823427056122,1905.1173989765425,1697.411370896963,1489.7053428173836,1281.9993147378041,1074.2932866582246,866.58725857864488,658.88123049906505,451.17520241948523,243.46917433990529,35.76314626032547,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,{"$f":"+BR316-BR317","v":-3.1263880373444408E-13},-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":4083.1867456560021},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,101.00906588366402,207.70602807957948,207.70602807957948,207.70602807957948,207.70602807957948,207.70602807957937,207.70602807957937,207.70602807957937,207.70602807957948,207.70602807957948,207.7060280795796,207.70602807957948,207.7060280795796,207.7060280795796,207.7060280795796,207.70602807957971,207.70602807957982,207.70602807957982,207.70602807957994,207.70602807957982,35.763146260325783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":42479.883463050457},"     Begin Cumulative Difference",{"$f":"+$C322","v":42479.883463050457},{"$f":"+E324","v":42539.562987859194},{"$f":"+F324","v":42599.24251266793},42658.872037476664,42718.581562285399,42777.961087094132,42837.54061190287,41777.13013671161,39596.679661520349,37416.229186329088,35235.778711137827,33055.328235946567,30874.877760755302,28694.427285564037,26513.976810372773,24333.526335181508,22153.075859990244,19972.625384798979,17792.174909607715,15611.724434416452,13431.273959225189,11250.823484033926,9070.3730088426637,6889.922533651401,4709.4720584601382,2529.021583268875,348.57110807761183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":59.679524808736915},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":59.679524808736915},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":59.629524808736733},59.70952480873666,59.379524808736733,59.579524808737006,-1060.4104751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":42539.562987859194},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":42599.24251266793},42658.872037476664,42718.581562285399,42777.961087094132,42837.54061190287,41777.13013671161,39596.679661520349,37416.229186329088,35235.778711137827,33055.328235946567,30874.877760755302,28694.427285564037,26513.976810372773,24333.526335181508,22153.075859990244,19972.625384798979,17792.174909607715,15611.724434416452,13431.273959225189,11250.823484033926,9070.3730088426637,6889.922533651401,4709.4720584601382,2529.021583268875,348.57110807761183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":59.679524808736915},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":59.679524808736915},59.629524808736733,59.70952480873666,59.379524808736733,59.579524808737006,-1060.4104751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-2180.4504751912632,-348.57110807761183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38464540715649714,0.38464540715649709,0.38464540715649709,0.38464540715649703,0.38464540715649703,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649692,0.38464540715649692,0.38464540715649692,0.38464540715649692,0.38464540715649687,0.38464540715649687,0.38464540715649687,0.38464540715649687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":15.125775562774372},{"$f":"IF(F322=0,0,F325*$C327)","v":15.125775562774372},{"$f":"IF(G322=0,0,G325*$C327)","v":15.113103062774325},15.133379062774306,15.049740562774325,15.100430562774395,-268.7610349372257,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-552.63517293722566,-88.345347342270713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":15.125775562774372},{"$f":"+F325*F326","v":15.125775562774372},{"$f":"+G325*G326","v":15.113103062774325},15.133379062774306,15.049740562774325,15.100430562774395,-407.88201898295807,-838.70026081452102,-838.70026081452102,-838.7002608145209,-838.7002608145209,-838.70026081452079,-838.70026081452079,-838.70026081452079,-838.70026081452079,-838.70026081452079,-838.70026081452079,-838.70026081452079,-838.70026081452079,-838.70026081452068,-838.70026081452068,-838.70026081452068,-838.70026081452068,-838.70026081452045,-838.70026081452045,-838.70026081452045,-134.07627578950428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":16386.615045871713},"     Begin Cumulative DFIT",{"$f":"+C329","v":16386.615045871713},{"$f":"+E330","v":16401.740821434487},{"$f":"+F330","v":16416.866596997261},16431.979700060034,16447.11307912281,16462.162819685585,16477.263250248361,16069.381231265403,15230.680970450881,14391.98070963636,13553.280448821839,12714.580188007318,11875.879927192796,11037.179666378275,10198.479405563754,9359.7791447492327,8521.0788839347115,7682.3786231201902,6843.678362305669,6004.9781014911478,5166.2778406766274,4327.5775798621071,3488.8773190475863,2650.1770582330655,1811.4767974185452,972.77653660402473,134.07627578950428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":16401.740821434487},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":16416.866596997261},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":16431.979700060034},16447.11307912281,16462.162819685585,16477.263250248361,16069.381231265403,15230.680970450881,14391.98070963636,13553.280448821839,12714.580188007318,11875.879927192796,11037.179666378275,10198.479405563754,9359.7791447492327,8521.0788839347115,7682.3786231201902,6843.678362305669,6004.9781014911478,5166.2778406766274,4327.5775798621071,3488.8773190475863,2650.1770582330655,1811.4767974185452,972.77653660402473,134.07627578950428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38556439392937697},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38537930790941416},0.38519489417404695,0.38501074889722781,0.38482813115307934,0.38464540715649714,0.38464540715649709,0.38464540715649709,0.38464540715649703,0.38464540715649703,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649692,0.38464540715649692,0.38464540715649692,0.38464540715649692,0.38464540715649687,0.38464540715649687,0.38464540715649687,0.38464540715649687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38556439392937697},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38537930790941416},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38519489417404695},0.38501074889722781,0.38482813115307934,0.38464540715649714,0.38464540715649709,0.38464540715649709,0.38464540715649703,0.38464540715649703,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649698,0.38464540715649692,0.38464540715649692,0.38464540715649692,0.38464540715649692,0.38464540715649687,0.38464540715649687,0.38464540715649687,0.38464540715649687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":16386.615045871713},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":16401.740821434487},{"$f":"+E333+F328","v":16416.866596997261},{"$f":"+F333+G328","v":16431.979700060034},16447.11307912281,16462.162819685585,16477.263250248361,16069.381231265403,15230.680970450881,14391.98070963636,13553.280448821839,12714.580188007318,11875.879927192796,11037.179666378275,10198.479405563754,9359.7791447492327,8521.0788839347115,7682.3786231201902,6843.678362305669,6004.9781014911478,5166.2778406766274,4327.5775798621071,3488.8773190475863,2650.1770582330655,1811.4767974185452,972.77653660402473,134.07627578950428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":10766.526463710139},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":10781.652239272913},{"$f":"IF(F327<>0,+E334+F327,0)","v":10796.778014835687},{"$f":"IF(G327<>0,+F334+G327,0)","v":10811.891117898462},10827.024496961236,10842.07423752401,10857.174668086784,10588.413633149557,10035.778460212332,9483.1432872751066,8930.5081143378811,8377.8729414006557,7825.2377684634303,7272.6025955262048,6719.9674225889794,6167.332249651754,5614.6970767145285,5062.0619037773031,4509.4267308400777,3956.7915579028522,3404.1563849656268,2851.5212120284014,2298.8860390911759,1746.2508661539503,1193.6156932167246,640.98052027949893,88.345347342273271,2.5579538487363607E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":5620.0885821615739},{"$f":"+E337","v":5620.0885821615739},{"$f":"+F337","v":5620.0885821615739},5620.0885821615739,5620.0885821615739,5620.0885821615739,5620.0885821615739,5480.9675981158416,5194.9025102385458,4908.83742236125,4622.7723344839551,4336.7072466066602,4050.6421587293653,3764.5770708520704,3478.5119829747755,3192.4468950974806,2906.3818072201857,2620.3167193428908,2334.2516314655959,2048.186543588301,1762.1214557110061,1476.0563678337112,1189.9912799564163,903.92619207912128,617.86110420182649,331.79601632453171,45.73092844723692,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,{"$f":"+BR337","v":3.3537617127876729E-12},3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,139.12098404573237,286.06508787729535,286.06508787729535,286.06508787729524,286.06508787729524,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729501,286.06508787729501,286.06508787729501,286.06508787729501,286.06508787729479,286.06508787729479,286.06508787729479,45.730928447233566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":5620.0885821615739},"     End Excess Deferred",{"$f":"+E335-E336","v":5620.0885821615739},{"$f":"+F335-F336","v":5620.0885821615739},5620.0885821615739,5620.0885821615739,5620.0885821615739,5620.0885821615739,5480.9675981158416,5194.9025102385458,4908.83742236125,4622.7723344839551,4336.7072466066602,4050.6421587293653,3764.5770708520704,3478.5119829747755,3192.4468950974806,2906.3818072201857,2620.3167193428908,2334.2516314655959,2048.186543588301,1762.1214557110061,1476.0563678337112,1189.9912799564163,903.92619207912128,617.86110420182649,331.79601632453171,45.73092844723692,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,{"$f":"+BR335-BR336","v":3.3537617127876729E-12},3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12,3.3537617127876729E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":5620.088582161572},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,139.12098404573237,286.06508787729535,286.06508787729535,286.06508787729524,286.06508787729524,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729501,286.06508787729501,286.06508787729501,286.06508787729501,286.06508787729479,286.06508787729479,286.06508787729479,45.730928447233566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":58489.194012911721},"     Begin Cumulative Difference",{"$f":"+$C341","v":58489.194012911721},{"$f":"+E343","v":56874.691716138492},{"$f":"+F343","v":55260.199419365264},53645.707122592037,52031.21482581881,50416.742529045579,48802.250232272352,47187.76793549912,45008.065638725893,42657.47334195266,40306.881045179427,37956.288748406194,35605.696451632961,33255.104154859728,30904.511858086498,28553.919561313269,26203.327264540039,23852.73496776681,21502.14267099358,19151.550374220351,16800.958077447121,14450.365780673892,12099.773483900663,9749.1811871274331,7398.5888903542036,5047.9965935809741,2697.4042968077447,346.81200003451522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-1614.5022967732293},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-1614.4922967732296},-1614.4922967732296,-1614.4922967732296,-1614.4722967732296,-1614.4922967732296,-1614.4822967732293,-2179.7022967732296,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":56874.691716138492},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":55260.199419365264},53645.707122592037,52031.21482581881,50416.742529045579,48802.250232272352,47187.76793549912,45008.065638725893,42657.47334195266,40306.881045179427,37956.288748406194,35605.696451632961,33255.104154859728,30904.511858086498,28553.919561313269,26203.327264540039,23852.73496776681,21502.14267099358,19151.550374220351,16800.958077447121,14450.365780673892,12099.773483900663,9749.1811871274331,7398.5888903542036,5047.9965935809741,2697.4042968077447,346.81200003451522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-1614.5022967732293},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-1614.4922967732296},-1614.4922967732296,-1614.4922967732296,-1614.4722967732296,-1614.4922967732296,-1614.4822967732293,-2179.7022967732296,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-2350.5922967732295,-346.81200003451522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-409.19560711717497},{"$f":"IF(F341=0,0,F344*$C346)","v":-409.19307261717506},{"$f":"IF(G341=0,0,G344*$C346)","v":-409.19307261717506},-409.19307261717506,-409.18800361717507,-409.19307261717506,-409.19053811717498,-552.44554711717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-595.75761761717501,-87.899501408747881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-622.79426098027318},{"$f":"+F344*F345","v":-622.79040348027331},{"$f":"+G344*G345","v":-622.7904034802732},-622.79040348027308,-622.78268848027312,-622.79040348027297,-622.78654598027288,-840.82016098027293,-906.7409784802727,-906.7409784802727,-906.7409784802727,-906.74097848027282,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027293,-906.74097848027282,-906.74097848027282,-906.74097848027293,-133.78272901331422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":22562.206590480695},"     Begin Cumulative DFIT",{"$f":"+C348","v":22562.206590480695},{"$f":"+E349","v":21939.412329500421},{"$f":"+F349","v":21316.621926020147},20693.831522539873,20071.041119059599,19448.258430579324,18825.46802709905,18202.681481118776,17361.861320138501,16455.120341658228,15548.379363177955,14641.638384697682,13734.897406217409,12828.156427737136,11921.415449256863,11014.67447077659,10107.933492296317,9201.1925138160441,8294.451535335771,7387.710556855498,6480.969578375225,5574.2285998949519,4667.4876214146789,3760.7466429344058,2854.0056644541328,1947.26468597386,1040.5237074935872,133.78272901331422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":21939.412329500421},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":21316.621926020147},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":20693.831522539873},20071.041119059599,19448.258430579324,18825.46802709905,18202.681481118776,17361.861320138501,16455.120341658228,15548.379363177955,14641.638384697682,13734.897406217409,12828.156427737136,11921.415449256863,11014.67447077659,10107.933492296317,9201.1925138160441,8294.451535335771,7387.710556855498,6480.969578375225,5574.2285998949519,4667.4876214146789,3760.7466429344058,2854.0056644541328,1947.26468597386,1040.5237074935872,133.78272901331422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999987},0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":22562.206590480695},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":21939.412329500421},{"$f":"+E352+F347","v":21316.621926020147},{"$f":"+F352+G347","v":20693.831522539873},20071.041119059599,19448.258430579324,18825.46802709905,18202.681481118776,17361.861320138501,16455.120341658228,15548.379363177955,14641.638384697682,13734.897406217409,12828.156427737136,11921.415449256863,11014.67447077659,10107.933492296317,9201.1925138160441,8294.451535335771,7387.710556855498,6480.969578375225,5574.2285998949519,4667.4876214146789,3760.7466429344058,2854.0056644541328,1947.26468597386,1040.5237074935872,133.78272901331422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":14824.086222572476},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":14414.890615455301},{"$f":"IF(F346<>0,+E353+F346,0)","v":14005.697542838125},{"$f":"IF(G346<>0,+F353+G346,0)","v":13596.504470220949},13187.311397603773,12778.123393986598,12368.930321369422,11959.739783252247,11407.294236135072,10811.536618517897,10215.779000900722,9620.021383283547,9024.2637656663719,8428.5061480491968,7832.7485304320217,7236.9909128148465,6641.2332951976714,6045.4756775804963,5449.7180599633211,4853.960442346146,4258.2028247289709,3662.4452071117958,3066.6875894946206,2470.9299718774455,1875.1723542602704,1279.4147366430952,683.65711902592022,87.899501408745209,-2.6716406864579767E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":7738.1203679082191},{"$f":"+E356","v":7524.5217140451205},{"$f":"+F356","v":7310.9243831820222},7097.327052318924,6883.7297214558257,6670.1350365927274,6456.5377057296291,6242.9416978665313,5954.5670840034336,5643.5837231403357,5332.6003622772378,5021.6170014141398,4710.6336405510419,4399.650279687944,4088.6669188248461,3777.6835579617482,3466.7001970986503,3155.7168362355524,2844.7334753724544,2533.7501145093565,2222.7667536462586,1911.7833927831607,1600.8000319200628,1289.8166710569649,978.83331019386696,667.84994933076916,356.86658846767136,45.883227604573449,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,{"$f":"+BR356","v":7.1054273576010019E-12},7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":213.59865386309821},{"$f":"+F346-F347","v":213.59733086309825},213.59733086309814,213.59733086309802,213.59468486309805,213.59733086309791,213.5960078630979,288.37461386309792,310.98336086309769,310.98336086309769,310.98336086309769,310.9833608630978,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.9833608630978,310.9833608630978,310.98336086309791,45.883227604566343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":7738.1203679082191},"     End Excess Deferred",{"$f":"+E354-E355","v":7524.5217140451205},{"$f":"+F354-F355","v":7310.9243831820222},7097.327052318924,6883.7297214558257,6670.1350365927274,6456.5377057296291,6242.9416978665313,5954.5670840034336,5643.5837231403357,5332.6003622772378,5021.6170014141398,4710.6336405510419,4399.650279687944,4088.6669188248461,3777.6835579617482,3466.7001970986503,3155.7168362355524,2844.7334753724544,2533.7501145093565,2222.7667536462586,1911.7833927831607,1600.8000319200628,1289.8166710569649,978.83331019386696,667.84994933076916,356.86658846767136,45.883227604573449,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,{"$f":"+BR354-BR355","v":7.1054273576010019E-12},7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12,7.1054273576010019E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":7738.12036790821},{"$f":"+E346-E347","v":213.59865386309821},{"$f":"+F346-F347","v":213.59733086309825},{"$f":"+G346-G347","v":213.59733086309814},213.59733086309802,213.59468486309805,213.59733086309791,213.5960078630979,288.37461386309792,310.98336086309769,310.98336086309769,310.98336086309769,310.9833608630978,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.9833608630978,310.9833608630978,310.98336086309791,45.883227604566343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":60867.421525418482},"     Begin Cumulative Difference",{"$f":"+$C360","v":60867.421525418482},{"$f":"+E362","v":58704.032881015926},{"$f":"+F362","v":56540.644236613371},54377.255592210815,52213.866947808259,50050.478303405704,47887.089659003148,45723.701014600592,43560.312370198037,41396.923725795481,39233.535081392925,37070.14643699037,34906.757792587814,32743.369148185258,30579.980503782703,28416.591859380147,26253.203214977591,24089.814570575036,21926.42592617248,19763.037281769924,17599.648637367369,15436.259992964811,13272.871348562254,11109.482704159696,8946.0940597571389,6782.7054153545814,4619.3167709520239,2455.9281265494669,292.5394821469099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-2163.388644402557},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-2163.388644402557},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-2163.388644402557},-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":58704.032881015926},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":56540.644236613371},54377.255592210815,52213.866947808259,50050.478303405704,47887.089659003148,45723.701014600592,43560.312370198037,41396.923725795481,39233.535081392925,37070.14643699037,34906.757792587814,32743.369148185258,30579.980503782703,28416.591859380147,26253.203214977591,24089.814570575036,21926.42592617248,19763.037281769924,17599.648637367369,15436.259992964811,13272.871348562254,11109.482704159696,8946.0940597571389,6782.7054153545814,4619.3167709520239,2455.9281265494669,292.5394821469099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-2163.388644402557},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-2163.388644402557},-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-2163.388644402557,-292.5394821469099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.38574999999999976,0.38574999999999948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-548.31085192382807},{"$f":"IF(F360=0,0,F363*$C365)","v":-548.31085192382807},{"$f":"IF(G360=0,0,G363*$C365)","v":-548.31085192382807},-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-548.31085192382807,-74.144131750134321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-834.52716957828636},{"$f":"+F363*F364","v":-834.52716957828636},{"$f":"+G363*G364","v":-834.52716957828625},-834.52716957828625,-834.52716957828625,-834.52716957828613,-834.52716957828613,-834.52716957828602,-834.52716957828602,-834.52716957828591,-834.52716957828591,-834.52716957828568,-834.52716957828568,-834.52716957828568,-834.52716957828591,-834.52716957828568,-834.52716957828568,-834.52716957828568,-834.52716957828568,-834.52716957828568,-834.52716957828557,-834.52716957828557,-834.52716957828557,-834.52716957828557,-834.52716957828557,-834.52716957828557,-834.52716957828568,-834.52716957828591,-112.84710523817034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":23479.607853430178},"     Begin Cumulative DFIT",{"$f":"+C367","v":23479.607853430178},{"$f":"+E368","v":22645.080683851891},{"$f":"+F368","v":21810.553514273604},20976.026344695318,20141.499175117031,19306.972005538744,18472.444835960458,17637.917666382171,16803.390496803884,15968.863327225597,15134.336157647311,14299.808988069024,13465.281818490739,12630.754648912454,11796.227479334169,10961.700309755883,10127.173140177598,9292.6459705993129,8458.118801021028,7623.5916314427423,6789.0644618644565,5954.5372922861707,5120.0101227078849,4285.4829531295991,3450.9557835513133,2616.4286139730275,1781.9014443947419,947.37427481645625,112.84710523817034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":22645.080683851891},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":21810.553514273604},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":20976.026344695318},20141.499175117031,19306.972005538744,18472.444835960458,17637.917666382171,16803.390496803884,15968.863327225597,15134.336157647311,14299.808988069024,13465.281818490739,12630.754648912454,11796.227479334169,10961.700309755883,10127.173140177598,9292.6459705993129,8458.118801021028,7623.5916314427423,6789.0644618644565,5954.5372922861707,5120.0101227078849,4285.4829531295991,3450.9557835513133,2616.4286139730275,1781.9014443947419,947.37427481645625,112.84710523817034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.38574999999999976,0.38574999999999948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999993},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.3857499999999997,0.38574999999999976,0.38574999999999948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":23479.607853430178},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":22645.080683851891},{"$f":"+E371+F366","v":21810.553514273604},{"$f":"+F371+G366","v":20976.026344695318},20141.499175117031,19306.972005538744,18472.444835960458,17637.917666382171,16803.390496803884,15968.863327225597,15134.336157647311,14299.808988069024,13465.281818490739,12630.754648912454,11796.227479334169,10961.700309755883,10127.173140177598,9292.6459705993129,8458.118801021028,7623.5916314427423,6789.0644618644565,5954.5372922861707,5120.0101227078849,4285.4829531295991,3450.9557835513133,2616.4286139730275,1781.9014443947419,947.37427481645625,112.84710523817034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":15426.847985617314},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":14878.537133693486},{"$f":"IF(F365<>0,+E372+F365,0)","v":14330.226281769657},{"$f":"IF(G365<>0,+F372+G365,0)","v":13781.915429845829},13233.604577922,12685.293725998172,12136.982874074343,11588.672022150515,11040.361170226686,10492.050318302858,9943.7394663790292,9395.4286144552007,8847.1177625313721,8298.8069106075436,7750.4960586837151,7202.1852067598866,6653.874354836058,6105.5635029122295,5557.252650988401,5008.9417990645725,4460.630947140744,3912.3200952169159,3364.0092432930878,2815.6983913692598,2267.3875394454317,1719.0766875216036,1170.7658355977755,622.45498367394748,74.144131750119413,-1.4907186596246902E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":8052.7598678128634},{"$f":"+E375","v":7766.5435501584052},{"$f":"+F375","v":7480.327232503947},7194.1109148494888,6907.8945971950307,6621.6782795405725,6335.4619618861143,6049.2456442316561,5763.0293265771979,5476.8130089227398,5190.5966912682816,4904.3803736138234,4618.1640559593661,4331.9477383049089,4045.7314206504511,3759.5151029959934,3473.2987853415357,3187.082467687078,2900.8661500326202,2614.6498323781625,2328.4335147237048,2042.2171970692473,1756.0008794147898,1469.7845617603323,1183.5682441058748,897.35192645141728,611.13560879695979,324.91929114250217,38.702973488044336,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,{"$f":"+BR375","v":8.3133500083931722E-12},8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":286.21631765445829},{"$f":"+F365-F366","v":286.21631765445829},286.21631765445818,286.21631765445818,286.21631765445818,286.21631765445807,286.21631765445807,286.21631765445795,286.21631765445795,286.21631765445784,286.21631765445784,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445784,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445761,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.21631765445761,286.21631765445784,38.702973488036022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":8052.7598678128634},"     End Excess Deferred",{"$f":"+E373-E374","v":7766.5435501584052},{"$f":"+F373-F374","v":7480.327232503947},7194.1109148494888,6907.8945971950307,6621.6782795405725,6335.4619618861143,6049.2456442316561,5763.0293265771979,5476.8130089227398,5190.5966912682816,4904.3803736138234,4618.1640559593661,4331.9477383049089,4045.7314206504511,3759.5151029959934,3473.2987853415357,3187.082467687078,2900.8661500326202,2614.6498323781625,2328.4335147237048,2042.2171970692473,1756.0008794147898,1469.7845617603323,1183.5682441058748,897.35192645141728,611.13560879695979,324.91929114250217,38.702973488044336,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,{"$f":"+BR373-BR374","v":8.3133500083931722E-12},8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12,8.3133500083931722E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":8052.7598678128516},{"$f":"+E365-E366","v":286.21631765445829},{"$f":"+F365-F366","v":286.21631765445829},{"$f":"+G365-G366","v":286.21631765445818},286.21631765445818,286.21631765445818,286.21631765445807,286.21631765445807,286.21631765445795,286.21631765445795,286.21631765445784,286.21631765445784,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445784,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445761,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.21631765445761,286.21631765445784,38.702973488036022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":56773.815291197279},"     Begin Cumulative Difference",{"$f":"+$C379","v":56773.815291197279},{"$f":"+E381","v":56325.327549750844},{"$f":"+F381","v":55674.609808304405},54953.55206685797,54232.514325411532,53511.446583965095,52790.38884251866,52069.341101072219,51348.273359625782,50627.225618179342,49906.127876732906,49185.090135286468,48463.972393840028,47742.894652393588,47021.886910947149,45432.359169500713,42215.431428054275,38998.503686607837,35781.575945161399,32564.648203714962,29347.720462268524,26130.792720822086,22913.864979375649,19696.937237929211,16480.009496482773,13263.081755036335,10046.154013589898,6829.2262721434599,3612.2985306970227,395.3707892505854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-448.48774144643721},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-650.71774144643723},-721.05774144643738,-721.03774144643739,-721.06774144643714,-721.05774144643738,-721.04774144643716,-721.06774144643714,-721.04774144643716,-721.09774144643734,-721.03774144643739,-721.11774144643732,-721.07774144643736,-721.00774144643719,-1589.5277414464372,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":56325.327549750844},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":55674.609808304405},54953.55206685797,54232.514325411532,53511.446583965095,52790.38884251866,52069.341101072219,51348.273359625782,50627.225618179342,49906.127876732906,49185.090135286468,48463.972393840028,47742.894652393588,47021.886910947149,45432.359169500713,42215.431428054275,38998.503686607837,35781.575945161399,32564.648203714962,29347.720462268524,26130.792720822086,22913.864979375649,19696.937237929211,16480.009496482773,13263.081755036335,10046.154013589898,6829.2262721434599,3612.2985306970227,395.3707892505854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-448.48774144643721},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-650.71774144643723},-721.05774144643738,-721.03774144643739,-721.06774144643714,-721.05774144643738,-721.04774144643716,-721.06774144643714,-721.04774144643716,-721.09774144643734,-721.03774144643739,-721.11774144643732,-721.07774144643736,-721.00774144643719,-1589.5277414464372,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-3216.9277414464373,-395.3707892505854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999993},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-113.66921806959951},{"$f":"IF(F379=0,0,F382*$C384)","v":-164.92441156959953},{"$f":"IF(G379=0,0,G382*$C384)","v":-182.75208456959956},-182.74701556959957,-182.7546190695995,-182.75208456959956,-182.74955006959951,-182.7546190695995,-182.74955006959951,-182.76222256959954,-182.74701556959957,-182.76729156959954,-182.75715356959955,-182.73941206959952,-402.8658060695995,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-815.33033606959953,-100.20672653556088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-173.00414626296313},{"$f":"+F382*F383","v":-251.0143687629631},{"$f":"+G382*G383","v":-278.14802376296319},-278.14030876296317,-278.15188126296312,-278.14802376296319,-278.1441662629631,-278.15188126296317,-278.14416626296315,-278.16345376296329,-278.14030876296329,-278.1711687629633,-278.15573876296332,-278.12873626296323,-613.16032626296351,-1240.9298762629637,-1240.9298762629637,-1240.9298762629637,-1240.9298762629637,-1240.9298762629635,-1240.9298762629635,-1240.9298762629635,-1240.9298762629633,-1240.9298762629635,-1240.9298762629635,-1240.9298762629635,-1240.9298762629637,-1240.9298762629639,-1240.9298762629637,-152.51428195341327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":21900.499248579348},"     Begin Cumulative DFIT",{"$f":"+C386","v":21900.499248579348},{"$f":"+E387","v":21727.495102316385},{"$f":"+F387","v":21476.480733553421},21198.332709790458,20920.192401027496,20642.040519764534,20363.892496001572,20085.74832973861,19807.596448475648,19529.452282212686,19251.288828449724,18973.148519686762,18694.977350923797,18416.821612160835,18138.692875897872,17525.532549634907,16284.602673371943,15043.672797108979,13802.742920846014,12561.81304458305,11320.883168320086,10079.953292057122,8839.0234157941577,7598.0935395311944,6357.1636632682312,5116.2337870052679,3875.3039107423047,2634.3740344793409,1393.444158216377,152.51428195341327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":21727.495102316385},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":21476.480733553421},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":21198.332709790458},20920.192401027496,20642.040519764534,20363.892496001572,20085.74832973861,19807.596448475648,19529.452282212686,19251.288828449724,18973.148519686762,18694.977350923797,18416.821612160835,18138.692875897872,17525.532549634907,16284.602673371943,15043.672797108979,13802.742920846014,12561.81304458305,11320.883168320086,10079.953292057122,8839.0234157941577,7598.0935395311944,6357.1636632682312,5116.2337870052679,3875.3039107423047,2634.3740344793409,1393.444158216377,152.51428195341327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999993},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999993},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38574999999999993},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":21900.499248579348},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":21727.495102316385},{"$f":"+E390+F385","v":21476.480733553421},{"$f":"+F390+G385","v":21198.332709790458},20920.192401027496,20642.040519764534,20363.892496001572,20085.74832973861,19807.596448475648,19529.452282212686,19251.288828449724,18973.148519686762,18694.977350923797,18416.821612160835,18138.692875897872,17525.532549634907,16284.602673371943,15043.672797108979,13802.742920846014,12561.81304458305,11320.883168320086,10079.953292057122,8839.0234157941577,7598.0935395311944,6357.1636632682312,5116.2337870052679,3875.3039107423047,2634.3740344793409,1393.444158216377,152.51428195341327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":14389.32348555395},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":14275.654267484351},{"$f":"IF(F384<>0,+E391+F384,0)","v":14110.729855914751},{"$f":"IF(G384<>0,+F391+G384,0)","v":13927.977771345151},13745.230755775552,13562.476136705953,13379.724052136353,13196.974502066754,13014.219882997155,12831.470332927556,12648.708110357957,12465.961094788358,12283.193803218757,12100.436649649158,11917.697237579559,11514.83143150996,10699.501095440361,9884.1707593707615,9068.8404233011624,8253.5100872315634,7438.1797511619643,6622.8494150923652,5807.5190790227662,4992.1887429531671,4176.858406883568,3361.5280708139685,2546.197734744369,1730.8673986747694,915.53706260516992,100.2067265355704,9.5212726591853425E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":7511.1757630253978},{"$f":"+E394","v":7451.8408348320345},{"$f":"+F394","v":7365.7508776386712},7270.3549384453072,7174.961645251944,7079.5643830585805,6984.1684438652164,6888.7738276718528,6793.3765654784893,6697.9819492851257,6602.5807180917618,6507.1874248983977,6411.7835477050339,6316.38496251167,6220.9956383183062,6010.7011181249418,5585.1015779315776,5159.5020377382134,4733.9024975448492,4308.302957351485,3882.7034171581208,3457.1038769647566,3031.5043367713924,2605.9047965780287,2180.305256384665,1754.705716191301,1329.106175997937,903.50663580457285,477.90709561120843,52.307555417844242,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,{"$f":"+BR394","v":-8.1570306065259501E-12},-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":59.334928193363623},{"$f":"+F384-F385","v":86.089957193363574},95.395939193363631,95.393293193363604,95.397262193363616,95.395939193363631,95.394616193363589,95.397262193363673,95.394616193363646,95.401231193363742,95.393293193363718,95.403877193363769,95.398585193363772,95.389324193363706,210.29452019336401,425.59954019336419,425.59954019336419,425.59954019336419,425.59954019336419,425.59954019336396,425.59954019336396,425.59954019336396,425.59954019336374,425.59954019336396,425.59954019336396,425.59954019336396,425.59954019336419,425.59954019336442,425.59954019336419,52.307555417852399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":7511.1757630253978},"     End Excess Deferred",{"$f":"+E392-E393","v":7451.8408348320345},{"$f":"+F392-F393","v":7365.7508776386712},7270.3549384453072,7174.961645251944,7079.5643830585805,6984.1684438652164,6888.7738276718528,6793.3765654784893,6697.9819492851257,6602.5807180917618,6507.1874248983977,6411.7835477050339,6316.38496251167,6220.9956383183062,6010.7011181249418,5585.1015779315776,5159.5020377382134,4733.9024975448492,4308.302957351485,3882.7034171581208,3457.1038769647566,3031.5043367713924,2605.9047965780287,2180.305256384665,1754.705716191301,1329.106175997937,903.50663580457285,477.90709561120843,52.307555417844242,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,{"$f":"+BR392-BR393","v":-8.1570306065259501E-12},-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12,-8.1570306065259501E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":7511.1757630254051},{"$f":"+E384-E385","v":59.334928193363623},{"$f":"+F384-F385","v":86.089957193363574},{"$f":"+G384-G385","v":95.395939193363631},95.393293193363604,95.397262193363616,95.395939193363631,95.394616193363589,95.397262193363673,95.394616193363646,95.401231193363742,95.393293193363718,95.403877193363769,95.398585193363772,95.389324193363706,210.29452019336401,425.59954019336419,425.59954019336419,425.59954019336419,425.59954019336419,425.59954019336396,425.59954019336396,425.59954019336396,425.59954019336374,425.59954019336396,425.59954019336396,425.59954019336396,425.59954019336419,425.59954019336442,425.59954019336419,52.307555417852399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":102169.33572975319},"     Begin Cumulative Difference",{"$f":"+$C398","v":102169.33572975319},{"$f":"+E400","v":101746.19619250149},{"$f":"+F400","v":100923.2866552498},99736.987117998113,98448.127580746412,97159.268043494711,95870.398506243015,94581.528968991319,93292.649431739628,92003.779894487932,90714.890357236232,89425.990819984538,88137.111282732847,86848.221745481147,85559.342208229456,84270.442670977762,81184.813133726071,75431.343596474369,69677.874059222668,63924.404521970973,58170.934984719279,52417.465447467584,46663.99591021589,40910.526372964196,35157.056835712501,29403.587298460807,23650.117761209112,17896.648223957418,12143.178686705724,6389.7091494540282,636.23961220233286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-423.1395372516954},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-822.90953725169493},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-1186.2995372516953},-1288.8595372516957,-1288.8595372516957,-1288.869537251695,-1288.869537251695,-1288.8795372516952,-1288.869537251695,-1288.8895372516954,-1288.8995372516956,-1288.8795372516952,-1288.8895372516954,-1288.8795372516952,-1288.8995372516956,-3085.6295372516952,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":101746.19619250149},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":100923.2866552498},99736.987117998113,98448.127580746412,97159.268043494711,95870.398506243015,94581.528968991319,93292.649431739628,92003.779894487932,90714.890357236232,89425.990819984538,88137.111282732847,86848.221745481147,85559.342208229456,84270.442670977762,81184.813133726071,75431.343596474369,69677.874059222668,63924.404521970973,58170.934984719279,52417.465447467584,46663.99591021589,40910.526372964196,35157.056835712501,29403.587298460807,23650.117761209112,17896.648223957418,12143.178686705724,6389.7091494540282,636.23961220233286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-423.1395372516954},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-822.90953725169493},-1186.2995372516953,-1288.8595372516957,-1288.8595372516957,-1288.869537251695,-1288.869537251695,-1288.8795372516952,-1288.869537251695,-1288.8895372516954,-1288.8995372516956,-1288.8795372516952,-1288.8895372516954,-1288.8795372516952,-1288.8995372516956,-3085.6295372516952,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-5753.4695372516953,-636.23961220233286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999959,0.38574999999999959,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-107.2447157164422},{"$f":"IF(F398=0,0,F401*$C403)","v":-208.56642221644208},{"$f":"IF(G398=0,0,G401*$C403)","v":-300.66761771644218},-326.66144971644229,-326.66144971644229,-326.66398421644209,-326.66398421644209,-326.66651871644217,-326.66398421644209,-326.66905321644219,-326.67158771644227,-326.66651871644217,-326.66905321644219,-326.66651871644217,-326.67158771644227,-782.05280621644215,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-1458.2168542164422,-161.25492971268127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-163.22607649484149},{"$f":"+F401*F402","v":-317.43735399484132},{"$f":"+G401*G402","v":-457.61504649484141},-497.17756649484153,-497.17756649484153,-497.18142399484123,-497.18142399484117,-497.18528149484126,-497.18142399484111,-497.18913899484124,-497.19299649484134,-497.18528149484109,-497.18913899484113,-497.18528149484104,-497.19299649484111,-1190.2815939948405,-2219.4008739948395,-2219.4008739948399,-2219.4008739948399,-2219.4008739948399,-2219.4008739948395,-2219.4008739948395,-2219.4008739948395,-2219.400873994839,-2219.400873994839,-2219.400873994839,-2219.400873994839,-2219.4008739948395,-2219.400873994839,-2219.400873994839,-245.42943040704995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":39411.821257752294},"     Begin Cumulative DFIT",{"$f":"+C405","v":39411.821257752294},{"$f":"+E406","v":39248.595181257449},{"$f":"+F406","v":38931.157827262607},38473.542780767762,37976.365214272919,37479.187647778075,36982.006223783232,36484.824799788388,35987.639518293545,35490.458094298701,34993.268955303858,34496.075958809015,33998.890677314172,33501.701538319328,33004.516256824485,32507.323260329646,31317.041666334804,29097.640792339964,26878.239918345123,24658.839044350283,22439.438170355443,20220.037296360602,18000.636422365762,15781.235548370922,13561.834674376083,11342.433800381245,9123.032926386406,6903.6320523915674,4684.231178396728,2464.830304401889,245.42943040704995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":39248.595181257449},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":38931.157827262607},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":38473.542780767762},37976.365214272919,37479.187647778075,36982.006223783232,36484.824799788388,35987.639518293545,35490.458094298701,34993.268955303858,34496.075958809015,33998.890677314172,33501.701538319328,33004.516256824485,32507.323260329646,31317.041666334804,29097.640792339964,26878.239918345123,24658.839044350283,22439.438170355443,20220.037296360602,18000.636422365762,15781.235548370922,13561.834674376083,11342.433800381245,9123.032926386406,6903.6320523915674,4684.231178396728,2464.830304401889,245.42943040704995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999959,0.38574999999999959,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999959,0.38574999999999959,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":39411.821257752294},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":39248.595181257449},{"$f":"+E409+F404","v":38931.157827262607},{"$f":"+F409+G404","v":38473.542780767762},37976.365214272919,37479.187647778075,36982.006223783232,36484.824799788388,35987.639518293545,35490.458094298701,34993.268955303858,34496.075958809015,33998.890677314172,33501.701538319328,33004.516256824485,32507.323260329646,31317.041666334804,29097.640792339964,26878.239918345123,24658.839044350283,22439.438170355443,20220.037296360602,18000.636422365762,15781.235548370922,13561.834674376083,11342.433800381245,9123.032926386406,6903.6320523915674,4684.231178396728,2464.830304401889,245.42943040704995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":25894.818140705946},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":25787.573424989503},{"$f":"IF(F403<>0,+E410+F403,0)","v":25579.007002773062},{"$f":"IF(G403<>0,+F410+G403,0)","v":25278.339385056621},24951.67793534018,24625.016485623739,24298.352501407298,23971.688517190858,23645.021998474414,23318.358014257974,22991.688961041531,22665.017373325089,22338.350854608645,22011.681801392202,21685.015282675758,21358.343694959316,20576.290888742875,19118.074034526431,17659.857180309988,16201.640326093546,14743.423471877104,13285.206617660662,11826.98976344422,10368.772909227779,8910.5560550113369,7452.3392007948951,5994.1223465784533,4535.9054923620115,3077.6886381455693,1619.471783929127,161.25492971268477,3.4958702599396929E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":13517.003117046348},{"$f":"+E413","v":13461.021756267948},{"$f":"+F413","v":13352.150824489549},13195.203395711149,13024.68727893275,12854.171162154351,12683.653722375951,12513.136282597552,12342.617519819152,12172.100080040753,12001.579994262354,11831.058585483956,11660.539822705556,11490.019736927157,11319.500974148759,11148.97956537036,10740.750777591962,9979.5667578135653,9218.3827380351686,8457.1987182567718,7696.0146984783742,6934.8306786999765,6173.6466589215797,5412.462639143183,4651.2786193647862,3890.0945995863894,3128.9105798079927,2367.7265600295959,1606.5425402511987,845.35852047280196,84.174500694405197,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,{"$f":"+BR413","v":3.652189661806915E-11},3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":55.981360778399292},{"$f":"+F403-F404","v":108.87093177839924},156.94742877839923,170.51611677839924,170.51611677839924,170.51743977839914,170.51743977839908,170.51876277839909,170.51743977839902,170.52008577839905,170.52140877839906,170.51876277839892,170.52008577839894,170.51876277839887,170.52140877839884,408.22878777839833,761.18401977839721,761.18401977839767,761.18401977839767,761.18401977839767,761.18401977839721,761.18401977839721,761.18401977839721,761.18401977839676,761.18401977839676,761.18401977839676,761.18401977839676,761.18401977839721,761.18401977839676,761.18401977839676,84.174500694368675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":13517.003117046348},"     End Excess Deferred",{"$f":"+E411-E412","v":13461.021756267948},{"$f":"+F411-F412","v":13352.150824489549},13195.203395711149,13024.68727893275,12854.171162154351,12683.653722375951,12513.136282597552,12342.617519819152,12172.100080040753,12001.579994262354,11831.058585483956,11660.539822705556,11490.019736927157,11319.500974148759,11148.97956537036,10740.750777591962,9979.5667578135653,9218.3827380351686,8457.1987182567718,7696.0146984783742,6934.8306786999765,6173.6466589215797,5412.462639143183,4651.2786193647862,3890.0945995863894,3128.9105798079927,2367.7265600295959,1606.5425402511987,845.35852047280196,84.174500694405197,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,{"$f":"+BR411-BR412","v":3.652189661806915E-11},3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11,3.652189661806915E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":13517.003117046312},{"$f":"+E403-E404","v":55.981360778399292},{"$f":"+F403-F404","v":108.87093177839924},{"$f":"+G403-G404","v":156.94742877839923},170.51611677839924,170.51611677839924,170.51743977839914,170.51743977839908,170.51876277839909,170.51743977839902,170.52008577839905,170.52140877839906,170.51876277839892,170.52008577839894,170.51876277839887,170.52140877839884,408.22878777839833,761.18401977839721,761.18401977839767,761.18401977839767,761.18401977839767,761.18401977839721,761.18401977839721,761.18401977839721,761.18401977839676,761.18401977839676,761.18401977839676,761.18401977839676,761.18401977839721,761.18401977839676,761.18401977839676,84.174500694368675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":115492.06047872041},"     Begin Cumulative Difference",{"$f":"+$C417","v":115492.06047872041},{"$f":"+E419","v":115455.06296019745},{"$f":"+F419","v":114935.34544167449},113969.09792315154,112605.92040462857,111156.03288610562,109706.13536758265,108256.23784905969,106806.34033053672,105356.41281201376,103906.5352934908,102456.63777496784,101006.76025644488,99556.862737921911,98106.965219398946,96657.09770087598,95207.190182353021,91262.962663830054,84789.615145307092,78316.267626784131,71842.920108261169,65369.572589738207,58896.225071215245,52422.877552692284,45949.530034169322,39476.18251564636,33002.834997123398,26529.48747860044,20056.139960077482,13582.792441554524,7109.4449230315649,636.0974045086059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-36.997518522958671},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-519.71751852295893},-966.24751852295867,-1363.177518522959,-1449.887518522959,-1449.8975185229592,-1449.8975185229592,-1449.8975185229592,-1449.927518522959,-1449.8775185229588,-1449.8975185229592,-1449.8775185229588,-1449.8975185229592,-1449.8975185229592,-1449.8675185229595,-1449.9075185229594,-3944.2275185229591,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":115455.06296019745},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":114935.34544167449},113969.09792315154,112605.92040462857,111156.03288610562,109706.13536758265,108256.23784905969,106806.34033053672,105356.41281201376,103906.5352934908,102456.63777496784,101006.76025644488,99556.862737921911,98106.965219398946,96657.09770087598,95207.190182353021,91262.962663830054,84789.615145307092,78316.267626784131,71842.920108261169,65369.572589738207,58896.225071215245,52422.877552692284,45949.530034169322,39476.18251564636,33002.834997123398,26529.48747860044,20056.139960077482,13582.792441554524,7109.4449230315649,636.0974045086059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-36.997518522958671},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-519.71751852295893},-966.24751852295867,-1363.177518522959,-1449.887518522959,-1449.8975185229592,-1449.8975185229592,-1449.8975185229592,-1449.927518522959,-1449.8775185229588,-1449.8975185229592,-1449.8775185229588,-1449.8975185229592,-1449.8975185229592,-1449.8675185229595,-1449.9075185229594,-3944.2275185229591,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-6473.347518522959,-636.0974045086059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38575000000000004},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-9.3770210696438756},{"$f":"IF(F417=0,0,F420*$C422)","v":-131.72240506964394},{"$f":"IF(G417=0,0,G420*$C422)","v":-244.89543356964387},-345.49734206964393,-367.47399156964394,-367.47652606964402,-367.47652606964402,-367.47652606964402,-367.48412956964398,-367.47145706964392,-367.47652606964402,-367.47145706964392,-367.47652606964402,-367.47652606964402,-367.46892256964406,-367.4790605696441,-999.664464569644,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-1640.6699285696441,-161.21888717270616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-14.271792770231309},{"$f":"+F420*F421","v":-200.48103277023139},{"$f":"+G420*G421","v":-372.72998027023129},-525.84572777023141,-559.29411027023139,-559.29796777023148,-559.29796777023148,-559.29796777023159,-559.30954027023142,-559.2902527702314,-559.29796777023159,-559.29025277023152,-559.29796777023171,-559.29796777023171,-559.28639527023188,-559.3018252702318,-1521.4857652702322,-2497.0938052702322,-2497.0938052702322,-2497.0938052702327,-2497.0938052702327,-2497.0938052702327,-2497.0938052702327,-2497.0938052702327,-2497.0938052702331,-2497.0938052702331,-2497.0938052702336,-2497.0938052702336,-2497.0938052702331,-2497.0938052702331,-2497.0938052702331,-245.37457378919501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":44551.062329666398},"     Begin Cumulative DFIT",{"$f":"+C424","v":44551.062329666398},{"$f":"+E425","v":44536.790536896166},{"$f":"+F425","v":44336.309504125937},43963.579523855704,43437.733796085471,42878.439685815239,42319.141718045008,41759.843750274777,41200.545782504545,40641.236242234314,40081.945989464082,39522.648021693851,38963.357768923619,38404.059801153388,37844.761833383156,37285.475438112924,36726.173612842693,35204.687847572459,32707.594042302226,30210.500237031993,27713.406431761759,25216.312626491526,22719.218821221293,20222.12501595106,17725.031210680827,15227.937405410594,12730.843600140361,10233.749794870128,7736.6559895998944,5239.5621843296612,2742.4683790594281,245.37457378919498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":44536.790536896166},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":44336.309504125937},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":43963.579523855704},43437.733796085471,42878.439685815239,42319.141718045008,41759.843750274777,41200.545782504545,40641.236242234314,40081.945989464082,39522.648021693851,38963.357768923619,38404.059801153388,37844.761833383156,37285.475438112924,36726.173612842693,35204.687847572459,32707.594042302226,30210.500237031993,27713.406431761759,25216.312626491526,22719.218821221293,20222.12501595106,17725.031210680827,15227.937405410594,12730.843600140361,10233.749794870128,7736.6559895998944,5239.5621843296612,2742.4683790594281,245.37457378919498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38575000000000004},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":44551.062329666398},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":44536.790536896166},{"$f":"+E428+F423","v":44336.309504125937},{"$f":"+F428+G423","v":43963.579523855704},43437.733796085471,42878.439685815239,42319.141718045008,41759.843750274777,41200.545782504545,40641.236242234314,40081.945989464082,39522.648021693851,38963.357768923619,38404.059801153388,37844.761833383156,37285.475438112924,36726.173612842693,35204.687847572459,32707.594042302226,30210.500237031993,27713.406431761759,25216.312626491526,22719.218821221293,20222.12501595106,17725.031210680827,15227.937405410594,12730.843600140361,10233.749794870128,7736.6559895998944,5239.5621843296612,2742.4683790594281,245.37457378919498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":29271.462728331688},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":29262.085707262046},{"$f":"IF(F422<>0,+E429+F422,0)","v":29130.363302192403},{"$f":"IF(G422<>0,+F429+G422,0)","v":28885.46786862276},28539.970526553116,28172.496534983471,27805.020008913827,27437.543482844183,27070.066956774539,26702.582827204897,26335.111370135251,25967.634844065607,25600.163386995962,25232.686860926318,24865.210334856674,24497.741412287029,24130.262351717385,23130.597887147742,21489.927958578097,19849.258030008452,18208.588101438807,16567.918172869162,14927.248244299517,13286.578315729872,11645.908387160227,10005.238458590582,8364.568530020937,6723.898601451293,5083.2286728816489,3442.5587443120048,1801.8888157423607,161.21888717271668,1.0516032489249483E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":15279.59960133471},{"$f":"+E432","v":15274.704829634124},{"$f":"+F432","v":15205.946201933537},15078.111655232949,14897.763269532363,14705.943150831776,14514.121709131188,14322.300267430601,14130.478825730013,13938.653415029426,13746.83461932884,13555.013177628252,13363.194381927664,13171.372940227076,12979.551498526489,12787.734025825901,12595.911261125313,12074.089960424724,11217.666083724136,10361.242207023548,9504.8183303229598,8648.3944536223717,7791.9705769217835,6935.5467002211954,6079.1228235206072,5222.6989468200181,4366.2750701194291,3509.8511934188396,2653.42731671825,1797.003440017661,940.57956331707192,84.155686616482853,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,{"$f":"+BR432","v":-5.9969806898152456E-12},-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":4.8947717005874338},{"$f":"+F422-F423","v":68.758627700587454},127.83454670058742,180.34838570058747,191.82011870058744,191.82144170058746,191.82144170058746,191.82144170058757,191.82541070058744,191.81879570058749,191.82144170058757,191.8187957005876,191.82144170058768,191.82144170058768,191.81747270058781,191.8227647005877,521.82130070058815,856.42387670058815,856.42387670058815,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058906,856.42387670058906,856.42387670058952,856.42387670058952,856.42387670058906,856.42387670058906,856.42387670058906,84.15568661648885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":15279.59960133471},"     End Excess Deferred",{"$f":"+E430-E431","v":15274.704829634124},{"$f":"+F430-F431","v":15205.946201933537},15078.111655232949,14897.763269532363,14705.943150831776,14514.121709131188,14322.300267430601,14130.478825730013,13938.653415029426,13746.83461932884,13555.013177628252,13363.194381927664,13171.372940227076,12979.551498526489,12787.734025825901,12595.911261125313,12074.089960424724,11217.666083724136,10361.242207023548,9504.8183303229598,8648.3944536223717,7791.9705769217835,6935.5467002211954,6079.1228235206072,5222.6989468200181,4366.2750701194291,3509.8511934188396,2653.42731671825,1797.003440017661,940.57956331707192,84.155686616482853,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,{"$f":"+BR430-BR431","v":-5.9969806898152456E-12},-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12,-5.9969806898152456E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":15279.599601334716},{"$f":"+E422-E423","v":4.8947717005874338},{"$f":"+F422-F423","v":68.758627700587454},{"$f":"+G422-G423","v":127.83454670058742},180.34838570058747,191.82011870058744,191.82144170058746,191.82144170058746,191.82144170058757,191.82541070058744,191.81879570058749,191.82144170058757,191.8187957005876,191.82144170058768,191.82144170058768,191.81747270058781,191.8227647005877,521.82130070058815,856.42387670058815,856.42387670058815,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058906,856.42387670058906,856.42387670058952,856.42387670058952,856.42387670058906,856.42387670058906,856.42387670058906,84.15568661648885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":106410.35503525786},"     Begin Cumulative Difference",{"$f":"+$C436","v":106410.35503525786},{"$f":"+E438","v":106835.9389878892},{"$f":"+F438","v":106781.32294052053},106282.52689315187,105372.8708457832,104099.56479841453,102761.12875104586,101422.6927036772,100084.27665630853,98745.840608939863,97407.414561571204,96068.99851420254,94730.552466833877,93392.126419465218,92053.66037209655,90715.214324727887,89376.788277359228,88038.33222999057,84191.916182621906,78214.900135253236,72237.884087884566,66260.868040515896,60283.851993147233,54306.83594577857,48329.819898409907,42352.803851041244,36375.787803672582,30398.771756303919,24421.755708935256,18444.739661566593,12467.723614197928,6490.7075668292637,513.69151946059901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":425.58395263133571},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-54.616047368665022},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-498.7960473686644},-909.65604736866499,-1273.3060473686646,-1338.4360473686647,-1338.4360473686647,-1338.4160473686643,-1338.4360473686647,-1338.4260473686645,-1338.4160473686643,-1338.4460473686649,-1338.4260473686645,-1338.4660473686645,-1338.4460473686649,-1338.4260473686645,-1338.4560473686643,-3846.4160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":106835.9389878892},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":106781.32294052053},106282.52689315187,105372.8708457832,104099.56479841453,102761.12875104586,101422.6927036772,100084.27665630853,98745.840608939863,97407.414561571204,96068.99851420254,94730.552466833877,93392.126419465218,92053.66037209655,90715.214324727887,89376.788277359228,88038.33222999057,84191.916182621906,78214.900135253236,72237.884087884566,66260.868040515896,60283.851993147233,54306.83594577857,48329.819898409907,42352.803851041244,36375.787803672582,30398.771756303919,24421.755708935256,18444.739661566593,12467.723614197928,6490.7075668292637,513.69151946059901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":425.58395263133571},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-54.616047368665022},-498.7960473686644,-909.65604736866499,-1273.3060473686646,-1338.4360473686647,-1338.4360473686647,-1338.4160473686643,-1338.4360473686647,-1338.4260473686645,-1338.4160473686643,-1338.4460473686649,-1338.4260473686645,-1338.4660473686645,-1338.4460473686649,-1338.4260473686645,-1338.4560473686643,-3846.4160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-5977.0160473686647,-513.69151946059901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38522297924774623},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38522297924774623},0.38522297924774629,0.38522297924774629,0.38522297924774634,0.38522297924774629,0.38522297924774629,0.38522297924774634,0.38522297924774629,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.3852229792477464,0.3852229792477464,0.3852229792477464,0.3852229792477464,0.38522297924774634,0.38522297924774629,0.38522297924774629,0.38522297924774629,0.38522297924774629,0.38522297924774623,0.38522297924774618,0.38522297924774618,0.38522297924774612,0.38522297924774662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":107.86425279441204},{"$f":"IF(F436=0,0,F439*$C441)","v":-13.842437205588149},{"$f":"IF(G436=0,0,G439*$C441)","v":-126.419858205588},-230.55232520558815,-322.71941770558806,-339.22661620558807,-339.22661620558807,-339.22154720558797,-339.22661620558807,-339.22408170558805,-339.22154720558797,-339.22915070558815,-339.22408170558805,-339.23421970558803,-339.22915070558815,-339.22408170558805,-339.23168520558795,-974.87414720558809,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-1514.874717205588,-130.19511560728881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":107.86425279441204},{"$f":"+F439*F440","v":-21.039356482093172},{"$f":"+G439*G440","v":-192.14769940435684},-350.42041265808615,-490.50674906152892,-515.59632169993483,-515.59632169993472,-515.58861724034955,-515.59632169993483,-515.59246947014219,-515.58861724034966,-515.60017392972736,-515.59246947014219,-515.60787838931208,-515.60017392972736,-515.59246947014219,-515.60402615951955,-1481.7278491936977,-2302.4839287789459,-2302.4839287789464,-2302.4839287789464,-2302.4839287789464,-2302.4839287789464,-2302.4839287789459,-2302.4839287789455,-2302.4839287789455,-2302.4839287789455,-2302.4839287789455,-2302.4839287789455,-2302.483928778945,-2302.483928778945,-2302.4839287789446,-197.88577754091375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":41047.794454850715},"     Begin Cumulative DFIT",{"$f":"+C443","v":41047.794454850715},{"$f":"+E444","v":41155.658707645125},{"$f":"+F444","v":41134.619351163034},40942.471651758678,40592.05123910059,40101.544490039065,39585.948168339128,39070.351846639191,38554.763229398843,38039.166907698906,37523.574438228767,37007.985820988419,36492.385647058691,35976.793177588552,35461.185299199242,34945.585125269514,34429.992655799375,33914.388629639856,32432.66078044616,30130.176851667213,27827.692922888265,25525.208994109318,23222.725065330371,20920.241136551424,18617.757207772476,16315.273278993531,14012.789350214585,11710.30542143564,9407.8214926566943,7105.3375638777488,4802.8536350988034,2500.3697063198583,197.88577754091375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":41155.658707645125},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":41134.619351163034},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":40942.471651758678},40592.05123910059,40101.544490039065,39585.948168339128,39070.351846639191,38554.763229398843,38039.166907698906,37523.574438228767,37007.985820988419,36492.385647058691,35976.793177588552,35461.185299199242,34945.585125269514,34429.992655799375,33914.388629639856,32432.66078044616,30130.176851667213,27827.692922888265,25525.208994109318,23222.725065330371,20920.241136551424,18617.757207772476,16315.273278993531,14012.789350214585,11710.30542143564,9407.8214926566943,7105.3375638777488,4802.8536350988034,2500.3697063198583,197.88577754091375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38522297924774623},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38522297924774623},0.38522297924774629,0.38522297924774629,0.38522297924774634,0.38522297924774629,0.38522297924774629,0.38522297924774634,0.38522297924774629,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.3852229792477464,0.3852229792477464,0.3852229792477464,0.3852229792477464,0.38522297924774634,0.38522297924774629,0.38522297924774629,0.38522297924774629,0.38522297924774629,0.38522297924774623,0.38522297924774618,0.38522297924774618,0.38522297924774612,0.38522297924774662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38522297924774623},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38522297924774623},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38522297924774629},0.38522297924774629,0.38522297924774634,0.38522297924774629,0.38522297924774629,0.38522297924774634,0.38522297924774629,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.38522297924774634,0.3852229792477464,0.3852229792477464,0.3852229792477464,0.3852229792477464,0.38522297924774634,0.38522297924774629,0.38522297924774629,0.38522297924774629,0.38522297924774629,0.38522297924774623,0.38522297924774618,0.38522297924774618,0.38522297924774612,0.38522297924774662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":41047.794454850715},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":41155.658707645125},{"$f":"+E447+F442","v":41134.619351163034},{"$f":"+F447+G442","v":40942.471651758678},40592.05123910059,40101.544490039065,39585.948168339128,39070.351846639191,38554.763229398843,38039.166907698906,37523.574438228767,37007.985820988419,36492.385647058691,35976.793177588552,35461.185299199242,34945.585125269514,34429.992655799375,33914.388629639856,32432.66078044616,30130.176851667213,27827.692922888265,25525.208994109318,23222.725065330371,20920.241136551424,18617.757207772476,16315.273278993531,14012.789350214585,11710.30542143564,9407.8214926566943,7105.3375638777488,4802.8536350988034,2500.3697063198583,197.88577754091375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":26969.704483686106},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":27077.568736480516},{"$f":"IF(F441<>0,+E448+F441,0)","v":27063.726299274927},{"$f":"IF(G441<>0,+F448+G441,0)","v":26937.306441069341},26706.754115863754,26384.034698158168,26044.808081952579,25705.581465746989,25366.359918541402,25027.133302335813,24687.909220630227,24348.68767342464,24009.458522719051,23670.234441013465,23331.000221307877,22991.771070602288,22652.546988896702,22313.315303691114,21338.441156485525,19823.566439279937,18308.691722074349,16793.817004868761,15278.942287663172,13764.067570457584,12249.192853251996,10734.318136046408,9219.4434188408195,7704.5687016352313,6189.693984429643,4674.8192672240548,3159.9445500184665,1645.0698328128785,130.19511560729052,1.7053025658242404E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":14078.089971164609},{"$f":"+E451","v":14078.089971164609},{"$f":"+F451","v":14070.893051888104},14005.165210689336,13885.297123236838,13717.509791880897,13541.140086386551,13364.770380892205,13188.403310857444,13012.033605363098,12835.665217598544,12659.298147563783,12482.927124339643,12306.558736575089,12130.185077891365,11953.814054667226,11777.445666902671,11601.073325948739,11094.219623960629,10306.610412387272,9519.0012008139129,8731.3919892405538,7943.7827776671957,7156.1735660938375,6368.5643545204794,5580.9551429471221,4793.3459313737649,4005.7367198004076,3218.1275082270504,2430.5182966536931,1642.9090850803361,855.29987350697911,67.69066193362255,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,{"$f":"+BR451","v":-2.3874235921539366E-12},-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":7.1969192765050227},65.727841198768843,119.868087452498,167.78733135594086,176.36970549434676,176.36970549434665,176.36707003476158,176.36970549434676,176.36838776455414,176.3670700347617,176.37102322413921,176.36838776455414,176.37365868372405,176.37102322413921,176.36838776455414,176.3723409539316,506.85370198810961,787.60921157335792,787.60921157335838,787.60921157335838,787.60921157335838,787.60921157335838,787.60921157335792,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335702,787.60921157335702,787.60921157335656,67.690661933624938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":14078.089971164609},"     End Excess Deferred",{"$f":"+E449-E450","v":14078.089971164609},{"$f":"+F449-F450","v":14070.893051888104},14005.165210689336,13885.297123236838,13717.509791880897,13541.140086386551,13364.770380892205,13188.403310857444,13012.033605363098,12835.665217598544,12659.298147563783,12482.927124339643,12306.558736575089,12130.185077891365,11953.814054667226,11777.445666902671,11601.073325948739,11094.219623960629,10306.610412387272,9519.0012008139129,8731.3919892405538,7943.7827776671957,7156.1735660938375,6368.5643545204794,5580.9551429471221,4793.3459313737649,4005.7367198004076,3218.1275082270504,2430.5182966536931,1642.9090850803361,855.29987350697911,67.69066193362255,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,{"$f":"+BR449-BR450","v":-2.3874235921539366E-12},-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12,-2.3874235921539366E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":14078.089971164613},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":7.1969192765050227},{"$f":"+G441-G442","v":65.727841198768843},119.868087452498,167.78733135594086,176.36970549434676,176.36970549434665,176.36707003476158,176.36970549434676,176.36838776455414,176.3670700347617,176.37102322413921,176.36838776455414,176.37365868372405,176.37102322413921,176.36838776455414,176.3723409539316,506.85370198810961,787.60921157335792,787.60921157335838,787.60921157335838,787.60921157335838,787.60921157335838,787.60921157335792,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335702,787.60921157335702,787.60921157335656,67.690661933624938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":167392.71810464928},"     Begin Cumulative Difference",{"$f":"+$C455","v":167392.71810464928},{"$f":"+E457","v":168932.41597441823},{"$f":"+F457","v":169642.64384418717},169585.64171395611,168818.93958372506,167395.77745349403,165365.33532326299,163235.05319303193,161104.78106280087,158974.49893256981,156844.22680233876,154713.93467210772,152583.64254187667,150453.35041164563,148323.04828141458,146192.76615118352,144062.48402095246,141932.1418907214,139801.85976049033,133976.85763025927,124457.14550002821,114937.43336979716,105417.7212395661,95898.009109335049,86378.296979103994,76858.584848872939,67338.872718641884,57819.160588410836,48299.448458179788,38779.73632794874,29260.024197717692,19740.312067486644,10220.599937255594,700.8878070245446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":1539.6978697689501},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":710.22786976895077},-57.002130231050614,-766.70213023104952,-1423.1621302310496,-2030.4421302310493,-2130.2821302310495,-2130.2721302310501,-2130.2821302310495,-2130.2721302310501,-2130.2921302310497,-2130.2921302310497,-2130.2921302310497,-2130.3021302310499,-2130.2821302310495,-2130.2821302310495,-2130.3421302310499,-2130.2821302310495,-5825.0021302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":168932.41597441823},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":169642.64384418717},169585.64171395611,168818.93958372506,167395.77745349403,165365.33532326299,163235.05319303193,161104.78106280087,158974.49893256981,156844.22680233876,154713.93467210772,152583.64254187667,150453.35041164563,148323.04828141458,146192.76615118352,144062.48402095246,141932.1418907214,139801.85976049033,133976.85763025927,124457.14550002821,114937.43336979716,105417.7212395661,95898.009109335049,86378.296979103994,76858.584848872939,67338.872718641884,57819.160588410836,48299.448458179788,38779.73632794874,29260.024197717692,19740.312067486644,10220.599937255594,700.8878070245446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":1539.6978697689501},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":710.22786976895077},-57.002130231050614,-766.70213023104952,-1423.1621302310496,-2030.4421302310493,-2130.2821302310495,-2130.2721302310501,-2130.2821302310495,-2130.2721302310501,-2130.2921302310497,-2130.2921302310497,-2130.2921302310497,-2130.3021302310499,-2130.2821302310495,-2130.2821302310495,-2130.3421302310499,-2130.2821302310495,-5825.0021302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-9519.7121302310497,-700.8878070245446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38399533991810303},0.38399533991810303,0.38399533991810303,0.38399533991810303,0.38399533991810297,0.38399533991810303,0.38399533991810303,0.38399533991810308,0.38399533991810308,0.38399533991810303,0.38399533991810303,0.38399533991810297,0.38399533991810297,0.38399533991810303,0.38399533991810308,0.38399533991810308,0.38399533991810314,0.3839953399181032,0.3839953399181032,0.38399533991810325,0.38399533991810325,0.38399533991810331,0.38399533991810336,0.38399533991810336,0.38399533991810336,0.38399533991810331,0.38399533991810336,0.38399533991810331,0.38399533991810331,0.38399533991810325,0.38399533991810325,0.38399533991810314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":390.23642509294041},{"$f":"IF(F455=0,0,F458*$C460)","v":180.00725359294057},{"$f":"IF(G455=0,0,G458*$C460)","v":-14.447189907059778},-194.32065490705952,-360.70044190705954,-514.6155579070595,-539.92000590705948,-539.91747140705968,-539.92000590705948,-539.91747140705968,-539.9225404070595,-539.9225404070595,-539.9225404070595,-539.92507490705964,-539.92000590705948,-539.92000590705948,-539.93521290705962,-539.92000590705948,-1476.3467899070597,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-2412.7710394070596,-177.64001469037083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":390.23642509294041},{"$f":"+F458*F459","v":180.00725359294057},{"$f":"+G458*G459","v":-21.888552374128256},-294.41004511400558,-546.48762595664346,-779.68031598210905,-818.01841071953231,-818.01457076613349,-818.01841071953243,-818.01457076613372,-818.02225067293182,-818.0222506729317,-818.0222506729317,-818.02609062633087,-818.01841071953231,-818.01841071953243,-818.04145043992787,-818.01841071953254,-2236.7736730217466,-3655.5250953705622,-3655.5250953705622,-3655.5250953705627,-3655.5250953705627,-3655.5250953705631,-3655.525095370564,-3655.525095370564,-3655.525095370564,-3655.5250953705631,-3655.525095370564,-3655.5250953705631,-3655.5250953705631,-3655.5250953705627,-3655.5250953705627,-269.13765170284387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":64571.741008868456},"     Begin Cumulative DFIT",{"$f":"+C462","v":64571.741008868456},{"$f":"+E463","v":64961.977433961394},{"$f":"+F463","v":65141.984687554337},65120.096135180211,64825.686090066207,64279.198464109562,63499.518148127456,62681.499737407925,61863.485166641789,61045.466755922258,60227.452185156122,59409.429934483189,58591.407683810256,57773.385433137322,56955.359342510994,56137.340931791463,55319.322521071932,54501.281070632002,53683.262659912471,51446.488986890727,47790.963891520165,44135.438796149603,40479.913700779041,36824.38860540848,33168.863510037918,29513.338414667352,25857.813319296787,22202.288223926222,18546.76312855566,14891.238033185096,11235.712937814533,7580.1878424439692,3924.6627470734065,269.13765170284387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":64961.977433961394},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":65141.984687554337},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":65120.096135180211},64825.686090066207,64279.198464109562,63499.518148127456,62681.499737407925,61863.485166641789,61045.466755922258,60227.452185156122,59409.429934483189,58591.407683810256,57773.385433137322,56955.359342510994,56137.340931791463,55319.322521071932,54501.281070632002,53683.262659912471,51446.488986890727,47790.963891520165,44135.438796149603,40479.913700779041,36824.38860540848,33168.863510037918,29513.338414667352,25857.813319296787,22202.288223926222,18546.76312855566,14891.238033185096,11235.712937814533,7580.1878424439692,3924.6627470734065,269.13765170284387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38454418034131899},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38399533991810303},0.38399533991810303,0.38399533991810303,0.38399533991810303,0.38399533991810297,0.38399533991810303,0.38399533991810303,0.38399533991810308,0.38399533991810308,0.38399533991810303,0.38399533991810303,0.38399533991810297,0.38399533991810297,0.38399533991810303,0.38399533991810308,0.38399533991810308,0.38399533991810314,0.3839953399181032,0.3839953399181032,0.38399533991810325,0.38399533991810325,0.38399533991810331,0.38399533991810336,0.38399533991810336,0.38399533991810336,0.38399533991810331,0.38399533991810336,0.38399533991810331,0.38399533991810331,0.38399533991810325,0.38399533991810325,0.38399533991810314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38454418034131899},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38399533991810303},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38399533991810303},0.38399533991810303,0.38399533991810303,0.38399533991810297,0.38399533991810303,0.38399533991810303,0.38399533991810308,0.38399533991810308,0.38399533991810303,0.38399533991810303,0.38399533991810297,0.38399533991810297,0.38399533991810303,0.38399533991810308,0.38399533991810308,0.38399533991810314,0.3839953399181032,0.3839953399181032,0.38399533991810325,0.38399533991810325,0.38399533991810331,0.38399533991810336,0.38399533991810336,0.38399533991810336,0.38399533991810331,0.38399533991810336,0.38399533991810331,0.38399533991810331,0.38399533991810325,0.38399533991810325,0.38399533991810314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":64571.741008868456},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":64961.977433961394},{"$f":"+E466+F461","v":65141.984687554337},{"$f":"+F466+G461","v":65120.096135180211},64825.686090066207,64279.198464109562,63499.518148127456,62681.499737407925,61863.485166641789,61045.466755922258,60227.452185156122,59409.429934483189,58591.407683810256,57773.385433137322,56955.359342510994,56137.340931791463,55319.322521071932,54501.281070632002,53683.262659912471,51446.488986890727,47790.963891520165,44135.438796149603,40479.913700779041,36824.38860540848,33168.863510037918,29513.338414667352,25857.813319296787,22202.288223926222,18546.76312855566,14891.238033185096,11235.712937814533,7580.1878424439692,3924.6627470734065,269.13765170284387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":42425.68440362336},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":42815.920828716298},{"$f":"IF(F460<>0,+E467+F460,0)","v":42995.928082309241},{"$f":"IF(G460<>0,+F467+G460,0)","v":42981.480892402178},42787.160237495118,42426.45979558806,41911.844237680998,41371.924231773941,40832.006760366879,40292.086754459822,39752.169283052761,39212.246742645701,38672.32420223864,38132.40166183158,37592.476586924524,37052.556581017467,36512.636575110409,35972.701362203348,35432.781356296291,33956.434566389231,31543.663526982171,29130.892487575111,26718.121448168051,24305.350408760991,21892.579369353931,19479.808329946871,17067.037290539811,14654.266251132751,12241.495211725691,9828.7241723186307,7415.9531329115707,5003.1820935045107,2590.4110540974511,177.64001469039158,2.0747847884194925E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":22146.056605245096},{"$f":"+E470","v":22146.056605245096},{"$f":"+F470","v":22146.056605245096},22138.615242778029,22038.525852571081,21852.738668521499,21587.67391044645,21309.575505633977,21031.478406274902,20753.380001462428,20475.282902103354,20197.183191837481,19919.083481571608,19640.983771305735,19362.882755586463,19084.784350773989,18806.685945961515,18528.579708428646,18250.481303616172,17490.054420501485,16247.300364537983,15004.546308574481,13761.792252610978,12519.038196647474,11276.284140683971,10033.530084720467,8790.7760287569618,7548.0219727934573,6305.2679168299537,5062.5138608664492,3819.7598049029457,2577.0057489394421,1334.251692975939,91.497637012435916,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,{"$f":"+BR470","v":-3.7118752516107634E-11},-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},7.4413624670684779,100.08939020694606,185.78718404958391,265.06475807504955,278.09840481247284,278.09709935907381,278.09840481247295,278.09709935907404,278.09971026587232,278.0997102658722,278.0997102658722,278.10101571927123,278.09840481247284,278.09840481247295,278.10623753286825,278.09840481247306,760.42688311468692,1242.7540559635027,1242.7540559635027,1242.7540559635031,1242.7540559635031,1242.7540559635036,1242.7540559635045,1242.7540559635045,1242.7540559635045,1242.7540559635036,1242.7540559635045,1242.7540559635036,1242.7540559635036,1242.7540559635031,1242.7540559635031,91.497637012473035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":22146.056605245096},"     End Excess Deferred",{"$f":"+E468-E469","v":22146.056605245096},{"$f":"+F468-F469","v":22146.056605245096},22138.615242778029,22038.525852571081,21852.738668521499,21587.67391044645,21309.575505633977,21031.478406274902,20753.380001462428,20475.282902103354,20197.183191837481,19919.083481571608,19640.983771305735,19362.882755586463,19084.784350773989,18806.685945961515,18528.579708428646,18250.481303616172,17490.054420501485,16247.300364537983,15004.546308574481,13761.792252610978,12519.038196647474,11276.284140683971,10033.530084720467,8790.7760287569618,7548.0219727934573,6305.2679168299537,5062.5138608664492,3819.7598049029457,2577.0057489394421,1334.251692975939,91.497637012435916,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,{"$f":"+BR468-BR469","v":-3.7118752516107634E-11},-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11,-3.7118752516107634E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":22146.056605245125},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":7.4413624670684779},100.08939020694606,185.78718404958391,265.06475807504955,278.09840481247284,278.09709935907381,278.09840481247295,278.09709935907404,278.09971026587232,278.0997102658722,278.0997102658722,278.10101571927123,278.09840481247284,278.09840481247295,278.10623753286825,278.09840481247306,760.42688311468692,1242.7540559635027,1242.7540559635027,1242.7540559635031,1242.7540559635031,1242.7540559635036,1242.7540559635045,1242.7540559635045,1242.7540559635045,1242.7540559635036,1242.7540559635045,1242.7540559635036,1242.7540559635036,1242.7540559635031,1242.7540559635031,91.497637012473035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":119077.6589805698},"     Begin Cumulative Difference",{"$f":"+$C474","v":119077.6589805698},{"$f":"+E476","v":124743.32960639682},{"$f":"+F476","v":129279.88023222383},132772.00085805086,135298.02148387788,136930.40210970488,137736.1427355319,137777.28336135892,137692.66398718592,137608.04461301293,137523.42523883993,137438.80586466694,137354.19649049395,137269.57711632096,137184.95774214796,137100.35836797499,137015.748993802,136931.159619629,136846.52024545602,136761.88087128304,132024.96149711005,122635.72212293706,113246.48274876407,103857.24337459108,94468.004000418092,85078.764626245102,75689.525252072111,66300.285877899121,56911.046503726138,47521.807129553155,38132.567755380172,28743.32838120719,19354.089007034207,9964.8496328612237,575.61025868824072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":5665.6706258270169},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":4536.5506258270179},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":3492.1206258270176},2526.0206258270173,1632.3806258270179,805.74062582701663,41.140625827016265,-84.619374172982134,-84.619374172982134,-84.619374172982134,-84.619374172982134,-84.609374172983735,-84.619374172982134,-84.619374172982134,-84.599374172983516,-84.609374172983735,-84.589374172983298,-84.639374172982571,-84.639374172982571,-4736.9193741729832,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":124743.32960639682},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":129279.88023222383},132772.00085805086,135298.02148387788,136930.40210970488,137736.1427355319,137777.28336135892,137692.66398718592,137608.04461301293,137523.42523883993,137438.80586466694,137354.19649049395,137269.57711632096,137184.95774214796,137100.35836797499,137015.748993802,136931.159619629,136846.52024545602,136761.88087128304,132024.96149711005,122635.72212293706,113246.48274876407,103857.24337459108,94468.004000418092,85078.764626245102,75689.525252072111,66300.285877899121,56911.046503726138,47521.807129553155,38132.567755380172,28743.32838120719,19354.089007034207,9964.8496328612237,575.61025868824072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":5665.6706258270169},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":4536.5506258270179},3492.1206258270176,2526.0206258270173,1632.3806258270179,805.74062582701663,41.140625827016265,-84.619374172982134,-84.619374172982134,-84.619374172982134,-84.619374172982134,-84.609374172983735,-84.619374172982134,-84.619374172982134,-84.599374172983516,-84.609374172983735,-84.589374172983298,-84.639374172982571,-84.639374172982571,-4736.9193741729832,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-9389.2393741729829,-575.61025868824072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36779377205573316,0.36779377205573321,0.36779377205573327,0.36779377205573327,0.36779377205573333,0.36779377205573333,0.36779377205573338,0.36779377205573338,0.36779377205573333,0.36779377205573333,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573333,0.36779377205573338,0.36779377205573344,0.36779377205573349,0.36779377205573349,0.36779377205573355,0.36779377205573355,0.36779377205573355,0.3677937720557336,0.36779377205573355,0.36779377205573299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":1435.9642201158574},{"$f":"IF(F474=0,0,F477*$C479)","v":1149.7887561158577},{"$f":"IF(G474=0,0,G477*$C479)","v":885.07797261585768},640.2199276158575,413.72686961585771,204.21496161585736,10.427091615857274,-21.446780384142322,-21.446780384142322,-21.446780384142322,-21.446780384142322,-21.444245884142727,-21.446780384142322,-21.446780384142322,-21.441711384142675,-21.444245884142727,-21.439176884142618,-21.451849384142434,-21.451849384142434,-1200.5722153841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-2379.7027193841427,-145.88842006453461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":1435.9642201158574},{"$f":"+F477*F478","v":1149.7887561158577},{"$f":"+G477*G478","v":885.07797261585768},640.2199276158575,413.72686961585771,204.21496161585736,10.427091615857274,-31.122478816076583,-31.12247881607659,-31.122478816076594,-31.122478816076594,-31.11880087835663,-31.122478816076597,-31.122478816076605,-31.115122940635999,-31.11880087835663,-31.111445002915357,-31.129834691517878,-31.129834691517878,-1742.2094445509654,-3453.3037661612948,-3453.3037661612948,-3453.3037661612948,-3453.3037661612948,-3453.3037661612943,-3453.3037661612948,-3453.3037661612952,-3453.3037661612957,-3453.3037661612957,-3453.3037661612966,-3453.3037661612966,-3453.3037661612966,-3453.3037661612971,-3453.3037661612966,-211.70586827692432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":45934.206951754801},"     Begin Cumulative DFIT",{"$f":"+C481","v":45934.206951754801},{"$f":"+E482","v":47370.171171870657},{"$f":"+F482","v":48519.959927986514},49405.037900602372,50045.257828218229,50458.984697834087,50663.199659449943,50673.6267510658,50642.504272249724,50611.381793433648,50580.259314617571,50549.136835801495,50518.018034923138,50486.895556107062,50455.773077290985,50424.657954350347,50393.539153471989,50362.427708469077,50331.297873777556,50300.168039086035,48557.95859453507,45104.654828373772,41651.351062212474,38198.047296051176,34744.743529889878,31291.439763728584,27838.135997567289,24384.832231405995,20931.528465244701,17478.224699083406,14024.92093292211,10571.617166760814,7118.313400599518,3665.0096344382209,211.70586827692432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":47370.171171870657},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":48519.959927986514},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":49405.037900602372},50045.257828218229,50458.984697834087,50663.199659449943,50673.6267510658,50642.504272249724,50611.381793433648,50580.259314617571,50549.136835801495,50518.018034923138,50486.895556107062,50455.773077290985,50424.657954350347,50393.539153471989,50362.427708469077,50331.297873777556,50300.168039086035,48557.95859453507,45104.654828373772,41651.351062212474,38198.047296051176,34744.743529889878,31291.439763728584,27838.135997567289,24384.832231405995,20931.528465244701,17478.224699083406,14024.92093292211,10571.617166760814,7118.313400599518,3665.0096344382209,211.70586827692432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37974111578821867},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37530944367236974},0.37210434113606727,0.36988905882989298,0.36850096049091957,0.3678279255774477,0.36779377205573316,0.36779377205573321,0.36779377205573327,0.36779377205573327,0.36779377205573333,0.36779377205573333,0.36779377205573338,0.36779377205573338,0.36779377205573333,0.36779377205573333,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573333,0.36779377205573338,0.36779377205573344,0.36779377205573349,0.36779377205573349,0.36779377205573355,0.36779377205573355,0.36779377205573355,0.3677937720557336,0.36779377205573355,0.36779377205573299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37974111578821867},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37530944367236974},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37210434113606727},0.36988905882989298,0.36850096049091957,0.3678279255774477,0.36779377205573316,0.36779377205573321,0.36779377205573327,0.36779377205573327,0.36779377205573333,0.36779377205573333,0.36779377205573338,0.36779377205573338,0.36779377205573333,0.36779377205573333,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573338,0.36779377205573333,0.36779377205573338,0.36779377205573344,0.36779377205573349,0.36779377205573349,0.36779377205573355,0.36779377205573355,0.36779377205573355,0.3677937720557336,0.36779377205573355,0.36779377205573299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":45934.206951754801},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":47370.171171870657},{"$f":"+E485+F480","v":48519.959927986514},{"$f":"+F485+G480","v":49405.037900602372},50045.257828218229,50458.984697834087,50663.199659449943,50673.6267510658,50642.504272249724,50611.381793433648,50580.259314617571,50549.136835801495,50518.018034923138,50486.895556107062,50455.773077290985,50424.657954350347,50393.539153471989,50362.427708469077,50331.297873777556,50300.168039086035,48557.95859453507,45104.654828373772,41651.351062212474,38198.047296051176,34744.743529889878,31291.439763728584,27838.135997567289,24384.832231405995,20931.528465244701,17478.224699083406,14024.92093292211,10571.617166760814,7118.313400599518,3665.0096344382209,211.70586827692432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":30180.232668625416},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":31616.196888741273},{"$f":"IF(F479<>0,+E486+F479,0)","v":32765.98564485713},{"$f":"IF(G479<>0,+F486+G479,0)","v":33651.063617472988},34291.283545088845,34705.010414704702,34909.225376320559,34919.652467936416,34898.205687552276,34876.758907168136,34855.312126783996,34833.865346399856,34812.421100515712,34790.974320131572,34769.527539747432,34748.085828363292,34726.641582479147,34705.202405595002,34683.750556210856,34662.29870682671,33461.726491442569,31082.023772058426,28702.321052674284,26322.618333290142,23942.915613906,21563.212894521857,19183.510175137715,16803.807455753573,14424.104736369431,12044.402016985288,9664.6992976011461,7284.9965782170038,4905.2938588328616,2525.5911394487189,145.88842006457617,4.1552539187250659E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":15753.974283129384},{"$f":"+E489","v":15753.974283129384},{"$f":"+F489","v":15753.974283129384},15753.974283129384,15753.974283129384,15753.974283129384,15753.974283129384,15753.974283129384,15744.29858469745,15734.622886265515,15724.947187833581,15715.271489401646,15705.596934407433,15695.921235975498,15686.245537543564,15676.57212598707,15666.897570992856,15657.225302874083,15647.547317566708,15637.869332259334,15096.23210309251,14022.631056315358,12949.030009538206,11875.428962761054,10801.827915983902,9728.2268692067501,8654.625822429598,7581.0247756524459,6507.4237288752929,5433.8226820981399,4360.221635320986,3286.6205885438321,2213.0195417666782,1139.4184949895239,65.817448212369982,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,{"$f":"+BR489","v":-1.9724666344700381E-11},-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,9.6756984319342614,9.6756984319342685,9.675698431934272,9.675698431934272,9.6745549942139029,9.6756984319342756,9.6756984319342827,9.6734115564933241,9.6745549942139029,9.6722681187727382,9.6779853073754438,9.6779853073754438,541.63722916682264,1073.6010467771521,1073.6010467771521,1073.6010467771521,1073.6010467771521,1073.6010467771516,1073.6010467771521,1073.6010467771525,1073.601046777153,1073.601046777153,1073.6010467771539,1073.6010467771539,1073.6010467771539,1073.6010467771544,1073.6010467771539,65.817448212389706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":15753.974283129384},"     End Excess Deferred",{"$f":"+E487-E488","v":15753.974283129384},{"$f":"+F487-F488","v":15753.974283129384},15753.974283129384,15753.974283129384,15753.974283129384,15753.974283129384,15753.974283129384,15744.29858469745,15734.622886265515,15724.947187833581,15715.271489401646,15705.596934407433,15695.921235975498,15686.245537543564,15676.57212598707,15666.897570992856,15657.225302874083,15647.547317566708,15637.869332259334,15096.23210309251,14022.631056315358,12949.030009538206,11875.428962761054,10801.827915983902,9728.2268692067501,8654.625822429598,7581.0247756524459,6507.4237288752929,5433.8226820981399,4360.221635320986,3286.6205885438321,2213.0195417666782,1139.4184949895239,65.817448212369982,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,{"$f":"+BR487-BR488","v":-1.9724666344700381E-11},-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11,-1.9724666344700381E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":15753.974283129401},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,9.6756984319342614,9.6756984319342685,9.675698431934272,9.675698431934272,9.6745549942139029,9.6756984319342756,9.6756984319342827,9.6734115564933241,9.6745549942139029,9.6722681187727382,9.6779853073754438,9.6779853073754438,541.63722916682264,1073.6010467771521,1073.6010467771521,1073.6010467771521,1073.6010467771521,1073.6010467771516,1073.6010467771521,1073.6010467771525,1073.601046777153,1073.601046777153,1073.6010467771539,1073.6010467771539,1073.6010467771539,1073.6010467771544,1073.6010467771539,65.817448212389706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":170922.05455500001},{"$f":"SUM(E493:CI493)","v":170922.05455500007},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1531.42026607444},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1892.1562154386431},2445.4214951789354,3296.0018660158876,4167.5670425114777,4858.3942594786768,5343.4590074577482,5682.749416808263,5705.3621047212464,5705.3621275380547,5705.3594517150586,5705.3675534667154,5705.3647384448514,5705.3607308174205,5082.484007026067,5379.0902611689862,5737.4907477590941,6063.9908826552992,6428.6265042997939,7004.0771711897223,7244.500466410107,6971.9479894705164,6685.1930878282601,6460.6085528844578,6271.7262108012183,6066.1996636415397,5790.1023579511548,5479.2712962453888,5185.8747244744009,4773.8797662108527,4044.5626917089726,3188.1200009305026,2384.0457646742825,1165.0986837896269,65.817448212389706,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1531.4202660744397},{"$f":"SUM(F498:F518)","v":1892.1562154386429},2445.4214951789354,3296.001866015888,4167.5670425114777,4858.3942594786758,5343.4590074577482,5682.7494168082603,5705.3621047212464,5705.3621275380556,5705.3594517150605,5705.3675534667163,5705.3647384448514,5705.3607308174196,5082.484007026068,5379.0902611689871,5737.490747759095,6063.9908826552983,6428.6265042997957,7004.0771711897232,7244.5004664101079,6971.9479894705164,6685.1930878282619,6460.6085528844569,6271.7262108012183,6066.1996636415397,5790.1023579511548,5479.2712962453888,5185.8747244744009,4773.8797662108527,4044.5626917089721,3188.1200009305026,2384.0457646742825,1165.0986837896269,65.817448212389706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":782.19015865003962},{"$f":"+F110","v":782.19015865003962},782.19015865003962,782.19015865003917,782.19015865003917,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003871,782.19015865003826,782.19015865003826,782.1901586500378,782.19015865003826,44.417095100509286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":35.570433635415938},{"$f":"+F129","v":158.94018363541602},158.94018363541602,158.94018363541608,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541602,158.94018363541596,158.94018363541585,158.94018363541579,158.94018363541579,158.94018363541579,158.94018363541579,46.94733390070823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":86.651563087698065},387.22151242421955,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242422001,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,387.22151242421978,109.60606588070573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},70.268617014438604,313.98274731420076,313.98274731420076,313.98274731420076,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420054,313.98274731420042,313.98274731420042,313.98274731420031,313.98274731420031,85.007126588723338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,109.2582516230552,422.66600931500909,422.66600931500909,422.66600931500909,422.66600931500932,422.66600931500932,422.66600931500955,422.66600931500977,422.66600931500955,422.66600931500955,422.66600931500955,422.66600931500955,422.66600931500977,422.66600931500977,422.66600931501,109.22476966076701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,207.53491175081257,437.20727208976086,437.20727208976109,437.20727208976109,437.20727208976132,437.20727208976155,437.20727208976155,437.20727208976177,437.20727208976177,437.20727208976177,437.20727208976177,437.20727208976155,437.20727208976155,437.20727208976109,437.20727208976109,107.59629193219291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":31.441760889614564},{"$f":"+F224","v":31.437791889614566},31.449698889614574,31.436468889614559,31.453667889614565,121.76032488961448,240.06695388961441,240.06695388961441,240.06695388961441,240.06695388961441,240.06695388961452,240.06695388961452,240.06695388961464,240.06695388961464,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961475,240.06695388961464,56.122723431863363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":62.191880709463106},{"$f":"+F243","v":62.206433709463127},62.190557709463121,62.202464709463172,62.242154709463151,62.193203709463148,170.10237570946327,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946322,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946311,277.99434870946322,277.99434870946334,277.99434870946345,277.99434870946345,61.56459520173523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,284.74115692052806,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052783,284.74115692052806,284.74115692052783,284.74115692052806,284.74115692052806,284.74115692052806,284.74115692052806,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052817,284.74115692052806,284.74115692052806,59.550850480007625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,205.4755243067433,205.47552430674318,205.47552430674318,205.47552430674318,205.47552430674318,205.47552430674307,205.47552430674307,205.47552430674295,205.47552430674307,205.47552430674307,205.47552430674307,205.47552430674318,205.47552430674318,205.4755243067433,205.4755243067433,205.47552430674341,205.47552430674341,205.47552430674364,205.47552430674364,40.44183984294682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071655,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071666,182.02416758071678,182.02416758071689,33.5836653404251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,101.00906588366402,207.70602807957948,207.70602807957948,207.70602807957948,207.70602807957948,207.70602807957937,207.70602807957937,207.70602807957937,207.70602807957948,207.70602807957948,207.7060280795796,207.70602807957948,207.7060280795796,207.7060280795796,207.7060280795796,207.70602807957971,207.70602807957982,207.70602807957982,207.70602807957994,207.70602807957982,35.763146260325783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,139.12098404573237,286.06508787729535,286.06508787729535,286.06508787729524,286.06508787729524,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729513,286.06508787729501,286.06508787729501,286.06508787729501,286.06508787729501,286.06508787729479,286.06508787729479,286.06508787729479,45.730928447233566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":213.59865386309821},{"$f":"+F357","v":213.59733086309825},213.59733086309814,213.59733086309802,213.59468486309805,213.59733086309791,213.5960078630979,288.37461386309792,310.98336086309769,310.98336086309769,310.98336086309769,310.9833608630978,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.98336086309791,310.9833608630978,310.9833608630978,310.98336086309791,45.883227604566343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":286.21631765445829},{"$f":"+F376","v":286.21631765445829},286.21631765445818,286.21631765445818,286.21631765445818,286.21631765445807,286.21631765445807,286.21631765445795,286.21631765445795,286.21631765445784,286.21631765445784,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445784,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445761,286.21631765445761,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.2163176544575,286.21631765445761,286.21631765445784,38.702973488036022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":59.334928193363623},{"$f":"+F395","v":86.089957193363574},95.395939193363631,95.393293193363604,95.397262193363616,95.395939193363631,95.394616193363589,95.397262193363673,95.394616193363646,95.401231193363742,95.393293193363718,95.403877193363769,95.398585193363772,95.389324193363706,210.29452019336401,425.59954019336419,425.59954019336419,425.59954019336419,425.59954019336419,425.59954019336396,425.59954019336396,425.59954019336396,425.59954019336374,425.59954019336396,425.59954019336396,425.59954019336396,425.59954019336419,425.59954019336442,425.59954019336419,52.307555417852399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":55.981360778399292},{"$f":"+F414","v":108.87093177839924},156.94742877839923,170.51611677839924,170.51611677839924,170.51743977839914,170.51743977839908,170.51876277839909,170.51743977839902,170.52008577839905,170.52140877839906,170.51876277839892,170.52008577839894,170.51876277839887,170.52140877839884,408.22878777839833,761.18401977839721,761.18401977839767,761.18401977839767,761.18401977839767,761.18401977839721,761.18401977839721,761.18401977839721,761.18401977839676,761.18401977839676,761.18401977839676,761.18401977839676,761.18401977839721,761.18401977839676,761.18401977839676,84.174500694368675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":4.8947717005874338},{"$f":"+F433","v":68.758627700587454},127.83454670058742,180.34838570058747,191.82011870058744,191.82144170058746,191.82144170058746,191.82144170058757,191.82541070058744,191.81879570058749,191.82144170058757,191.8187957005876,191.82144170058768,191.82144170058768,191.81747270058781,191.8227647005877,521.82130070058815,856.42387670058815,856.42387670058815,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058861,856.42387670058906,856.42387670058906,856.42387670058952,856.42387670058952,856.42387670058906,856.42387670058906,856.42387670058906,84.15568661648885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":7.1969192765050227},65.727841198768843,119.868087452498,167.78733135594086,176.36970549434676,176.36970549434665,176.36707003476158,176.36970549434676,176.36838776455414,176.3670700347617,176.37102322413921,176.36838776455414,176.37365868372405,176.37102322413921,176.36838776455414,176.3723409539316,506.85370198810961,787.60921157335792,787.60921157335838,787.60921157335838,787.60921157335838,787.60921157335838,787.60921157335792,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335747,787.60921157335702,787.60921157335702,787.60921157335656,67.690661933624938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},7.4413624670684779,100.08939020694606,185.78718404958391,265.06475807504955,278.09840481247284,278.09709935907381,278.09840481247295,278.09709935907404,278.09971026587232,278.0997102658722,278.0997102658722,278.10101571927123,278.09840481247284,278.09840481247295,278.10623753286825,278.09840481247306,760.42688311468692,1242.7540559635027,1242.7540559635027,1242.7540559635031,1242.7540559635031,1242.7540559635036,1242.7540559635045,1242.7540559635045,1242.7540559635045,1242.7540559635036,1242.7540559635045,1242.7540559635036,1242.7540559635036,1242.7540559635031,1242.7540559635031,91.497637012473035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,9.6756984319342614,9.6756984319342685,9.675698431934272,9.675698431934272,9.6745549942139029,9.6756984319342756,9.6756984319342827,9.6734115564933241,9.6745549942139029,9.6722681187727382,9.6779853073754438,9.6779853073754438,541.63722916682264,1073.6010467771521,1073.6010467771521,1073.6010467771521,1073.6010467771521,1073.6010467771516,1073.6010467771521,1073.6010467771525,1073.601046777153,1073.601046777153,1073.6010467771539,1073.6010467771539,1073.6010467771539,1073.6010467771544,1073.6010467771539,65.817448212389706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"383","index":23,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":30097.231289999982}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":30097.231289999978},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":30097.231289999971}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":920324.05999999982},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466739.43999999983},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":128758.25999999998},{"$f":"IFERROR(+B11/$B$32,0)","v":0.1399571618338836},{"$f":"+C11*$D$8","v":128805.94340503677},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":4250.5961323662141},{"$f":"+F11*E11","v":89262.518779690494},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":39543.424625346277},{"$f":"+$E$8*J11","v":30508.222622245183},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":6.5364569624210875E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16387.43},{"$f":"IFERROR(+B12/$B$32,0)","v":1.781274609140757E-2},{"$f":"+C12*$D$8","v":16393.498802593342},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":540.98546048558035},{"$f":"+F12*E12","v":10819.709209711607},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":5573.7895928817343},{"$f":"+$E$8*J12","v":4300.2449929486902},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":9.2133739393197456E-3}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21871.37},2.3773658253992771E-2,21879.469685367134,{"$f":"2018-A13","v":19},722.0224996171155,13718.427492725194,8161.0421926419403,6296.3411591586701,1.3490055948900894E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9798.5800000000017},1.0650823075756504E-2,9802.2087354219111,18,323.4728882689231,5822.5119888406161,3979.696746581295,3070.3833940549557,6.5783671378938039E-3]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70617.929999999993},7.6760007920143258E-2,70644.082134698387,17,2331.2547104450468,39631.330077565799,31012.752057132588,23926.707230133026,5.1263521313161441E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23808.720000000001},2.5879511559861262E-2,23817.537149588446,16,785.97872593641875,12575.6596149827,11241.877534605746,8673.2422840770978,1.8582621353098211E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17294.060000000001},1.879823130714017E-2,17300.464557406343,15,570.91533039440935,8563.7299559161402,8736.7346014902032,6740.4947026993004,1.4441665145545238E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13202.39},1.4350683473231518E-2,13207.279277859328,14,435.84021616935786,6101.7630263710098,7105.5162514883186,5481.9903359467417,1.17452905542903E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33577.93},3.6498410145157416E-2,33590.365008336456,13,1108.482045275103,14410.26658857634,19180.098419760114,14797.674153177633,3.1704357688687373E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":58333.909999999996},6.3407570763019019E-2,58355.512959358952,12,1925.7319276588455,23108.783131906144,35246.729827452808,27193.271459670479,5.826221040945348E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":96771.670000000027},0.1051885003659197,96807.50772207469,11,3194.6477548284647,35141.125303113113,61666.382418961577,47576.347799181327,0.10193342092363428]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21560.28},2.3435510833587254E-2,21568.264478541001,10,711.75272779185309,7117.5272779185307,14450.73720062247,11148.915698352715,2.3886808662136459E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31386.45},3.4116323582200452E-2,31398.073431444456,9,1036.136423237667,9325.2278091390035,22072.845622305453,17029.463040490209,3.6486016781633483E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5197.7800000000007},5.6498630583927097E-3,5199.7049083439942,8,171.59026197535181,1372.7220958028145,3826.9828125411796,2952.5627768131098,6.3259337518447355E-3]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25693.109999999997},2.7927798607140026E-2,25702.625000985448,7,848.18662503251983,5937.3063752276385,19765.318625757809,15249.178505589485,3.2671716162639891E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17835.64},1.9386915867695698E-2,17842.245122236123,6,588.79408903379215,3532.7645342027527,14309.48058803337,11039.934540940005,2.3653314022359047E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33424.6},3.6331744087197408E-2,33436.978225210507,5,1103.4202814319467,5517.1014071597338,27919.876818050772,21540.517181326359,4.6151054175593918E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":69546.429999999993},7.5595312941312331E-2,69572.185323119091,4,2295.8821156629301,9183.5284626517205,60388.656860467367,46590.5673272571,9.9821363558342355E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52121.85},5.6655209502919711E-2,52141.152429877642,3,1720.6580301859622,5161.9740905578865,46979.178339319755,36244.995089966236,7.7655736763891758E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":101431.42},0.11025353762920236,101468.98338027026,2,3348.4764515489187,6696.9529030978374,94772.030477172433,73117.749197334808,0.15665646168092165]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":71363.55},7.7570479100839404E-2,71389.978262229663,1,2355.8692826535789,2355.8692826535789,69034.108979576078,53260.636508636715,0.11411214040244111]
["Total",{"$f":"SUM(B11:B31)","v":919983.35999999987},null,{"$f":"SUM(D11:D31)","v":920324.05999999982},null,{"$f":"SUM(F11:F31)","v":30370.693979999996},{"$f":"SUM(G11:G31)","v":315356.79940781067},{"$f":"SUM(H11:H31)","v":604967.26059218927},{"$f":"SUM(I11:I31)","v":466739.43999999983}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":30508.222622245183},null,{"$f":"+$F11","v":4250.5961323662141},{"$f":"+$F11","v":4250.5961323662141},4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,{"$f":"+$F11","v":4250.5961323662141},4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141,4250.5961323662141]
[1998,null,{"$f":"+I12","v":4300.2449929486902},null,{"$f":"+$F12","v":540.98546048558035},540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035,540.98546048558035]
[1999,null,6296.3411591586701,null,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155,722.0224996171155]
[{"$f":"A40+1","v":2000},null,3070.3833940549557,null,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231,323.4728882689231]
[{"$f":"A41+1","v":2001},null,23926.707230133026,null,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468,2331.2547104450468]
[2002,null,8673.2422840770978,null,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,{"$f":"+$F16","v":785.97872593641875},785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875,785.97872593641875]
[2003,null,6740.4947026993004,null,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,{"$f":"+$F17","v":570.91533039440935},570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935,570.91533039440935]
[2004,null,5481.9903359467417,null,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,{"$f":"+$F18","v":435.84021616935786},435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786,435.84021616935786]
[2005,null,14797.674153177633,null,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103,1108.482045275103]
[2006,null,27193.271459670479,null,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455,1925.7319276588455]
[2007,null,47576.347799181327,null,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647,3194.6477548284647]
[2008,null,11148.915698352715,{"$f":"+$F22","v":711.75272779185309},711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,{"$f":"+$F22","v":711.75272779185309},711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309,711.75272779185309]
[2009,null,17029.463040490209,null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"+P23","v":0},{"$f":"+Q23","v":0},{"$f":"+R23","v":0},{"$f":"+S23","v":0},{"$f":"+T23","v":0},{"$f":"+U23","v":0},{"$f":"+V23","v":0},{"$f":"+W23","v":0},{"$f":"+X23","v":0},{"$f":"+Y23","v":0},{"$f":"+Z23","v":0},{"$f":"+AA23","v":0},{"$f":"+AB23","v":0},{"$f":"+AC23","v":0},{"$f":"+AD23","v":0},{"$f":"+AE23","v":0},{"$f":"+AF23","v":0},{"$f":"+AG23","v":0},{"$f":"+AH23","v":0},{"$f":"+AI23","v":0},{"$f":"+AJ23","v":0},{"$f":"+AK23","v":0},{"$f":"+AL23","v":0},{"$f":"+AM23","v":0},{"$f":"+AN23","v":0},{"$f":"+AO23","v":0},{"$f":"+AP23","v":0},{"$f":"+AQ23","v":0},{"$f":"+AR23","v":0},{"$f":"+AS23","v":0},{"$f":"+AT23","v":0},{"$f":"+AU23","v":0},{"$f":"+AV23","v":0},{"$f":"+AW23","v":0},{"$f":"+AX23","v":0},{"$f":"+AY23","v":0},{"$f":"+AZ23","v":0},{"$f":"+BA23","v":0},{"$f":"+BB23","v":0},{"$f":"+BC23","v":0},{"$f":"+BD23","v":0},{"$f":"+BE23","v":0},1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667,1036.136423237667]
[2010,null,2952.5627768131098,null,{"$f":"+K24","v":0},{"$f":"+L24","v":0},{"$f":"+M24","v":0},{"$f":"+N24","v":0},{"$f":"+O24","v":0},{"$f":"+P24","v":0},{"$f":"+Q24","v":0},{"$f":"+R24","v":0},{"$f":"+S24","v":0},{"$f":"+T24","v":0},{"$f":"+U24","v":0},{"$f":"+V24","v":0},{"$f":"+W24","v":0},{"$f":"+X24","v":0},{"$f":"+Y24","v":0},{"$f":"+Z24","v":0},{"$f":"+AA24","v":0},{"$f":"+AB24","v":0},{"$f":"+AC24","v":0},{"$f":"+AD24","v":0},{"$f":"+AE24","v":0},{"$f":"+AF24","v":0},{"$f":"+AG24","v":0},{"$f":"+AH24","v":0},{"$f":"+AI24","v":0},{"$f":"+AJ24","v":0},{"$f":"+AK24","v":0},{"$f":"+AL24","v":0},{"$f":"+AM24","v":0},{"$f":"+AN24","v":0},{"$f":"+AO24","v":0},{"$f":"+AP24","v":0},{"$f":"+AQ24","v":0},{"$f":"+AR24","v":0},{"$f":"+AS24","v":0},{"$f":"+AT24","v":0},{"$f":"+AU24","v":0},{"$f":"+AV24","v":0},{"$f":"+AW24","v":0},{"$f":"+AX24","v":0},{"$f":"+AY24","v":0},{"$f":"+AZ24","v":0},{"$f":"+BA24","v":0},{"$f":"+BB24","v":0},{"$f":"+BC24","v":0},{"$f":"+BD24","v":0},{"$f":"+BE24","v":0},171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181,171.59026197535181]
[{"$f":"A51+1","v":2011},null,15249.178505589485,null,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,{"$f":"+$F25","v":848.18662503251983},848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,{"$f":"+$F25","v":848.18662503251983},848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983,848.18662503251983]
[2012,null,11039.934540940005,null,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,{"$f":"+$F26","v":588.79408903379215},588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,{"$f":"+$F26","v":588.79408903379215},588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215,588.79408903379215]
[2013,null,21540.517181326359,null,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467,1103.4202814319467]
[2014,null,46590.5673272571,null,{"$f":"+$F28","v":2295.8821156629301},2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301,2295.8821156629301]
[2015,null,36244.995089966236,null,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622,1720.6580301859622]
[2016,null,73117.749197334808,null,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187,3348.4764515489187]
[2017,null,53260.636508636715,null,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789,2355.8692826535789]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":466739.43999999983},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":29162.967294786977},29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,29162.967294786977,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,{"$f":"SUM(BQ38:BQ58)","v":30370.693979999996},30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996,30370.693979999996]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":219.99000000000007},{"$f":"C67-SUM(E67:AY67)","v":219.99000000000007},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":365.54999999999956},{"$f":"C68-SUM(E68:AY68)","v":-4.5474735088646412E-13},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":365.55},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1463.7000000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":975.8},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":487.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1092.8100000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":437.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":437.15},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":218.57},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11026.81},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3150.63},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3150.33},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3150.55},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1575.3},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4547.18},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1032.05},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1032.05},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1032.05},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1032.0899999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":418.94},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3952.380000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":771.21},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":771.19},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":771.21},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":771.18},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":771.22},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":96.37},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3828.6699999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":589.04},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":589.04},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":589.02},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":589.04},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":588.99},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":589.02},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":294.52},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4956.1699999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1982.43},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1982.5},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":991.24},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12054.44},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.19},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.04},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3444.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1722.07},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25713.15},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5714.0499999999993},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5714.06},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5714},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5714.0199999999986},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2857.02},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4413.2199999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":802.41},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":802.42},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":802.41},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":802.37},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":802.4},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":401.21},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9250.9399999999987},189.36999999999898,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1394.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1394.11},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1394.09},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1394.1},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1394.05},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1394.09},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":697.04},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1119.96},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.46},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.46},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.46},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.46},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.46},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":153.44999999999999},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":45.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5961.2200000000012},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":447.1},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":413.57},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.6},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.6},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.62},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.61},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.63},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.6},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.58},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.59},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.62},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.6},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.61},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":397.58},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":329.31},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12065.939999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":904.95},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":837.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":774.3},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.15},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.16},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.14},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.15},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.14},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.14},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.16},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.13},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.15},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.14},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.11},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":745.15},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":607.89},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26621.89},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1996.64},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1846.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1708.38},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1580.24},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.22},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.21},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.23},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.21},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.23},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.2},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.22},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.22},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.2},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.24},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.19},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.2},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":875.16},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21473.629999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1610.53},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1489.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1378.02},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1274.67},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1179.9100000000001},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6400000000001},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6400000000001},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6300000000001},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6400000000001},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6400000000001},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6300000000001},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6400000000001},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6300000000001},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6300000000001},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6400000000001},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6099999999999},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1162.6199999999999},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":589.19000000000005},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":45152.799999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3386.46},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3132.48},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2897.56},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2680.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2479.1999999999998},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2293.25},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.6999999999998},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.6999999999998},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.6999999999998},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.71},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.6999999999998},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.6799999999998},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.7199999999998},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.6799999999998},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.6999999999998},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.67},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.64},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2262.69},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1131.33},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":43966.689999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3297.52},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3050.2},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2821.44},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2609.84},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2414.09},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2233.0300000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2065.56},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038.02},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038.03},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2037.98},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038.02},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2038.01},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2037.95},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2037.99},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1019.01},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":239247.14},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":32455.199999999997},{"$f":"SUM(F67:F88)","v":30728.200000000004},{"$f":"SUM(G67:G88)","v":28238.039999999997},23041.360000000001,15753.279999999999,11017.03,9329.92,8203.0299999999988,8157.29,8157.32,8157.3,8157.3200000000006,8157.2799999999988,8157.24,8089.01,7622.37,6338.43,4889.83,3169.3199999999997,1019.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":30288.232622245181},"     Begin Cumulative Difference",{"$f":"+$C94","v":30288.232622245181},{"$f":"+E96","v":26037.636489878969},{"$f":"+F96","v":21787.040357512757},17536.444225146544,13285.84809278033,9035.2519604141162,4784.6558280479021,534.05969568168803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-4250.5961323662141},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-4250.5961323662141},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-4250.5961323662141},-4250.5961323662141,-4250.5961323662141,-4250.5961323662141,-4250.5961323662141,-4250.5961323662141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":26037.636489878969},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":21787.040357512757},17536.444225146544,13285.84809278033,9035.2519604141162,4784.6558280479021,534.05969568168803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-4250.5961323662141},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-4250.5961323662141},-4250.5961323662141,-4250.5961323662141,-4250.5961323662141,-4250.5961323662141,-4250.5961323662141,-534.05969568168803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-1077.3135897482171},{"$f":"IF(F94=0,0,F97*$C99)","v":-1077.3135897482171},{"$f":"IF(G94=0,0,G97*$C99)","v":-1077.3135897482171},-1077.3135897482171,-1077.3135897482171,-1077.3135897482171,-1077.3135897482171,-135.35742987052384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-1639.6674580602671},{"$f":"+F97*F98","v":-1639.6674580602671},{"$f":"+G97*G98","v":-1639.6674580602667},-1639.6674580602667,-1639.6674580602667,-1639.6674580602667,-1639.6674580602671,-206.013527609211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":11683.685734031078},"     Begin Cumulative DFIT",{"$f":"+C101","v":11683.685734031078},{"$f":"+E102","v":10044.018275970811},{"$f":"+F102","v":8404.3508179105447},6764.6833598502781,5125.0159017900114,3485.3484437297448,1845.6809856694781,206.013527609211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":10044.018275970811},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":8404.3508179105447},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":6764.6833598502781},5125.0159017900114,3485.3484437297448,1845.6809856694781,206.013527609211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":11683.685734031078},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":10044.018275970811},{"$f":"+E105+F100","v":8404.3508179105447},{"$f":"+F105+G100","v":6764.6833598502781},5125.0159017900114,3485.3484437297448,1845.6809856694781,206.013527609211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":7676.552558108041},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":6599.238968359824},{"$f":"IF(F99<>0,+E106+F99,0)","v":5521.9253786116069},{"$f":"IF(G99<>0,+F106+G99,0)","v":4444.6117888633898},3367.2981991151728,2289.9846093669557,1212.6710196187387,135.35742987052163,-2.2168933355715126E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":4007.133175923037},{"$f":"+E109","v":3444.779307610987},{"$f":"+F109","v":2882.4254392989369},2320.0715709868873,1757.7177026748377,1195.3638343627881,633.00996605073851,70.656097738688459,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,{"$f":"+BR109","v":1.3073986337985843E-12},1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":562.35386831205005},{"$f":"+F99-F100","v":562.35386831205005},562.3538683120496,562.3538683120496,562.3538683120496,562.3538683120496,562.35386831205005,70.656097738687151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":4007.133175923037},"     End Excess Deferred",{"$f":"+E107-E108","v":3444.779307610987},{"$f":"+F107-F108","v":2882.4254392989369},2320.0715709868873,1757.7177026748377,1195.3638343627881,633.00996605073851,70.656097738688459,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,{"$f":"+BR107-BR108","v":1.3073986337985843E-12},1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12,1.3073986337985843E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":4007.1331759230357},{"$f":"+E99-E100","v":562.35386831205005},{"$f":"+F99-F100","v":562.35386831205005},{"$f":"+G99-G100","v":562.3538683120496},562.3538683120496,562.3538683120496,562.3538683120496,562.35386831205005,70.656097738687151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":3934.6949929486905},"     Begin Cumulative Difference",{"$f":"+$C113","v":3934.6949929486905},{"$f":"+E115","v":3759.2595324631102},{"$f":"+F115","v":3218.2740719775297},2677.2886114919493,2136.3031510063688,1595.3176905207883,1054.3322300352079,513.34676954962754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-175.43546048558034},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-540.98546048558035},-540.98546048558035,-540.98546048558035,-540.98546048558035,-540.98546048558035,-540.98546048558035,-540.98546048558035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":3759.2595324631102},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":3218.2740719775297},2677.2886114919493,2136.3031510063688,1595.3176905207883,1054.3322300352079,513.34676954962754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":-175.43546048558034},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-540.98546048558035},-540.98546048558035,-540.98546048558035,-540.98546048558035,-540.98546048558035,-540.98546048558035,-513.34676954962754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38575000000000004},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-44.464117460070341},{"$f":"IF(F113=0,0,F116*$C118)","v":-137.11276496007034},{"$f":"IF(G113=0,0,G116*$C118)","v":-137.11276496007034},-137.11276496007034,-137.11276496007034,-137.11276496007034,-137.11276496007034,-130.10773874235309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-67.674228882312605},{"$f":"+F116*F117","v":-208.68514138231265},{"$f":"+G116*G117","v":-208.68514138231265},-208.68514138231265,-208.68514138231268,-208.68514138231271,-208.68514138231271,-198.02351635376888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":1517.8085935299573},"     Begin Cumulative DFIT",{"$f":"+C120","v":1517.8085935299573},{"$f":"+E121","v":1450.1343646476448},{"$f":"+F121","v":1241.4492232653322},1032.7640818830196,824.07894050070695,615.39379911839433,406.70865773608159,198.02351635376888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":1450.1343646476448},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":1241.4492232653322},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":1032.7640818830196},824.07894050070695,615.39379911839433,406.70865773608159,198.02351635376888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38575000000000004},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38575000000000004},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38575000000000004},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":1517.8085935299573},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":1450.1343646476448},{"$f":"+E124+F119","v":1241.4492232653322},{"$f":"+F124+G119","v":1032.7640818830196},824.07894050070695,615.39379911839433,406.70865773608159,198.02351635376888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":997.24844596284561},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":952.78432850277522},{"$f":"IF(F118<>0,+E125+F118,0)","v":815.67156354270492},{"$f":"IF(G118<>0,+F125+G118,0)","v":678.55879858263461},541.4460336225643,404.33326866249399,267.22050370242368,130.10773874235335,2.5579538487363607E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":520.5601475671117},{"$f":"+E128","v":497.35003614486942},{"$f":"+F128","v":425.77765972262711},354.20528330038479,282.63290687814248,211.06053045590014,139.48815403365776,67.915777611415393,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,{"$f":"+BR128","v":-3.979039320256561E-13},-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":23.210111422242264},{"$f":"+F118-F119","v":71.572376422242314},71.572376422242314,71.572376422242314,71.572376422242343,71.572376422242371,71.572376422242371,67.915777611415791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":520.5601475671117},"     End Excess Deferred",{"$f":"+E126-E127","v":497.35003614486942},{"$f":"+F126-F127","v":425.77765972262711},354.20528330038479,282.63290687814248,211.06053045590014,139.48815403365776,67.915777611415393,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,{"$f":"+BR126-BR127","v":-3.979039320256561E-13},-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13,-3.979039320256561E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":520.56014756711215},{"$f":"+E118-E119","v":23.210111422242264},{"$f":"+F118-F119","v":71.572376422242314},{"$f":"+G118-G119","v":71.572376422242314},71.572376422242314,71.572376422242343,71.572376422242371,71.572376422242371,67.915777611415791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":4832.6411591586693},"     Begin Cumulative Difference",{"$f":"+$C132","v":4832.6411591586693},{"$f":"+E134","v":5086.418659541554},{"$f":"+F134","v":4852.2961599244381},4130.2736603073226,3408.2511606902071,2686.2286610730916,1964.2061614559761,1242.1836618388606,520.16116222174514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":253.77750038288445},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-234.12249961711552},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-722.0224996171155},-722.0224996171155,-722.0224996171155,-722.0224996171155,-722.0224996171155,-722.0224996171155,-722.0224996171155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":5086.418659541554},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":4852.2961599244381},4130.2736603073226,3408.2511606902071,2686.2286610730916,1964.2061614559761,1242.1836618388606,520.16116222174514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":253.77750038288445},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-234.12249961711552},-722.0224996171155,-722.0224996171155,-722.0224996171155,-722.0224996171155,-722.0224996171155,-722.0224996171155,-520.16116222174514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.37914913492223584},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.3791491349222359},0.37914913492223584,0.37914913492223584,0.37914913492223584,0.37914913492223579,0.37914913492223579,0.37914913492223584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":64.319907472042061},{"$f":"IF(F132=0,0,F135*$C137)","v":-59.338347527957929},{"$f":"IF(G132=0,0,G135*$C137)","v":-182.99660252795792},-182.99660252795792,-182.99660252795792,-182.99660252795792,-182.99660252795792,-182.99660252795792,-131.83484656510132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":64.319907472042061},{"$f":"+F135*F136","v":-88.767343195660843},{"$f":"+G135*G136","v":-273.75420612421976},-273.75420612421971,-273.75420612421971,-273.75420612421971,-273.75420612421965,-273.75420612421965,-197.21865467651946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":1864.1913271454566},"     Begin Cumulative DFIT",{"$f":"+C139","v":1864.1913271454566},{"$f":"+E140","v":1928.5112346174988},{"$f":"+F140","v":1839.7438914218378},1565.9896852976181,1292.2354791733983,1018.4812730491785,744.72706692495876,470.97286080073911,197.21865467651946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":1928.5112346174988},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":1839.7438914218378},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":1565.9896852976181},1292.2354791733983,1018.4812730491785,744.72706692495876,470.97286080073911,197.21865467651946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.37914913492223584},{"$f":"IF(G132=0,0,+G139/G132)","v":0.3791491349222359},0.37914913492223584,0.37914913492223584,0.37914913492223584,0.37914913492223579,0.37914913492223579,0.37914913492223584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.37914913492223584},{"$f":"IF(F134=0,0,+F140/F134)","v":0.3791491349222359},{"$f":"IF(G134=0,0,+G140/G134)","v":0.37914913492223584},0.37914913492223584,0.37914913492223584,0.37914913492223579,0.37914913492223579,0.37914913492223584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":1864.1913271454566},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":1928.5112346174988},{"$f":"+E143+F138","v":1839.7438914218378},{"$f":"+F143+G138","v":1565.9896852976181},1292.2354791733983,1018.4812730491785,744.72706692495876,470.97286080073911,197.21865467651946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":1224.8329017887647},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":1289.1528092608069},{"$f":"IF(F137<>0,+E144+F137,0)","v":1229.8144617328489},{"$f":"IF(G137<>0,+F144+G137,0)","v":1046.817859204891},863.82125667693299,680.82465414897501,497.8280516210171,314.83144909305918,131.83484656510126,-5.6843418860808015E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":639.3584253566919},{"$f":"+E147","v":639.3584253566919},{"$f":"+F147","v":609.92942968898899},519.17182609272709,428.4142224964653,337.65661890020351,246.89901530394172,156.14141170767999,65.383808111418261,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"+BR147","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":29.428995667702914},90.757603596261845,90.757603596261788,90.757603596261788,90.757603596261788,90.757603596261731,90.757603596261731,65.383808111418148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":639.3584253566919},"     End Excess Deferred",{"$f":"+E145-E146","v":639.3584253566919},{"$f":"+F145-F146","v":609.92942968898899},519.17182609272709,428.4142224964653,337.65661890020351,246.89901530394172,156.14141170767999,65.383808111418261,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"+BR145-BR146","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":639.35842535669167},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":29.428995667702914},{"$f":"+G137-G138","v":90.757603596261845},90.757603596261788,90.757603596261788,90.757603596261788,90.757603596261731,90.757603596261731,65.383808111418148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":1977.5733940549553},"     Begin Cumulative Difference",{"$f":"+$C151","v":1977.5733940549553},{"$f":"+E153","v":2091.1905057860322},{"$f":"+F153","v":2204.867617517109},2099.9647292481859,1776.4918409792629,1453.0189527103398,1129.5460644414168,806.07317617249373,482.60028790357063,159.12739963464753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":113.61711173107688},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":113.67711173107688},-104.90288826892311,-323.4728882689231,-323.4728882689231,-323.4728882689231,-323.4728882689231,-323.4728882689231,-323.4728882689231,-323.4728882689231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":2091.1905057860322},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":2204.867617517109},2099.9647292481859,1776.4918409792629,1453.0189527103398,1129.5460644414168,806.07317617249373,482.60028790357063,159.12739963464753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":113.61711173107688},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":113.67711173107688},-104.90288826892311,-323.4728882689231,-323.4728882689231,-323.4728882689231,-323.4728882689231,-323.4728882689231,-323.4728882689231,-159.12739963464753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.37211152777376005},0.37211152777376005,0.37211152777376005,0.37211152777376005,0.37211152777376,0.37211152777375994,0.37211152777375989,0.37211152777375994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":28.796256968241433},{"$f":"IF(F151=0,0,F154*$C156)","v":28.811463968241437},{"$f":"IF(G151=0,0,G154*$C156)","v":-26.587637031758561},-81.984203531758567,-81.984203531758567,-81.984203531758567,-81.984203531758567,-81.984203531758567,-81.984203531758567,-40.330839437401416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":28.796256968241433},{"$f":"+F154*F155","v":28.811463968241437},{"$f":"+G154*G155","v":-39.035574021629031},-120.36799064713976,-120.36799064713976,-120.36799064713976,-120.36799064713975,-120.36799064713972,-120.36799064713971,-59.213139788714344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":762.848936756699},"     Begin Cumulative DFIT",{"$f":"+C158","v":762.848936756699},{"$f":"+E159","v":791.64519372494044},{"$f":"+F159","v":820.45665769318191},781.42108367155288,661.0530930244131,540.68510237727332,420.31711173013355,299.94912108299377,179.58113043585405,59.213139788714344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":791.64519372494044},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":820.45665769318191},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":781.42108367155288},661.0530930244131,540.68510237727332,420.31711173013355,299.94912108299377,179.58113043585405,59.213139788714344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.37856196818729271},{"$f":"IF(G151=0,0,+G158/G151)","v":0.37211152777376005},0.37211152777376005,0.37211152777376005,0.37211152777376005,0.37211152777376,0.37211152777375994,0.37211152777375989,0.37211152777375994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.37856196818729271},{"$f":"IF(F153=0,0,+F159/F153)","v":0.37211152777376005},{"$f":"IF(G153=0,0,+G159/G153)","v":0.37211152777376005},0.37211152777376005,0.37211152777376005,0.37211152777376,0.37211152777375994,0.37211152777375989,0.37211152777375994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":762.848936756699},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":791.64519372494044},{"$f":"+E162+F157","v":820.45665769318191},{"$f":"+F162+G157","v":781.42108367155288},661.0530930244131,540.68510237727332,420.31711173013355,299.94912108299377,179.58113043585405,59.213139788714344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":501.21597672322844},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":530.01223369146987},{"$f":"IF(F156<>0,+E163+F156,0)","v":558.82369765971134},{"$f":"IF(G156<>0,+F163+G156,0)","v":532.23606062795284},450.25185709619427,368.2676535644357,286.28345003267714,204.29924650091857,122.31504296916,40.330839437401437,2.1316282072803006E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":261.63296003347057},{"$f":"+E166","v":261.63296003347057},{"$f":"+F166","v":261.63296003347057},249.1850230436001,210.80123592821889,172.41744881283768,134.03366169745647,95.649874582075284,57.266087466694131,18.882300351312992,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,{"$f":"+BR166","v":6.3948846218409017E-14},6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},12.44793698987047,38.383787115381196,38.383787115381196,38.383787115381196,38.383787115381182,38.383787115381153,38.383787115381139,18.882300351312928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":261.63296003347057},"     End Excess Deferred",{"$f":"+E164-E165","v":261.63296003347057},{"$f":"+F164-F165","v":261.63296003347057},249.1850230436001,210.80123592821889,172.41744881283768,134.03366169745647,95.649874582075284,57.266087466694131,18.882300351312992,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,{"$f":"+BR164-BR165","v":6.3948846218409017E-14},6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":261.63296003347051},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":12.44793698987047},38.383787115381196,38.383787115381196,38.383787115381196,38.383787115381182,38.383787115381153,38.383787115381139,18.882300351312928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":12899.897230133027},"     Begin Cumulative Difference",{"$f":"+$C170","v":12899.897230133027},{"$f":"+E172","v":13719.27251968798},{"$f":"+F172","v":14538.347809242932},15357.643098797886,14601.688388352839,12270.433677907793,9939.1789674627471,7607.9242570177003,5276.6695465726534,2945.4148361276066,614.16012568255974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":819.37528955495327},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":819.07528955495309},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":819.29528955495334},-755.95471044504689,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":13719.27251968798},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":14538.347809242932},15357.643098797886,14601.688388352839,12270.433677907793,9939.1789674627471,7607.9242570177003,5276.6695465726534,2945.4148361276066,614.16012568255974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":819.37528955495327},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":819.07528955495309},819.29528955495334,-755.95471044504689,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-2331.2547104450468,-614.16012568255974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.36457749479639806,0.36457749479639806,0.36457749479639806,0.36457749479639801,0.36457749479639801,0.36457749479639801,0.36457749479639795,0.36457749479639795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":207.67066713770291},{"$f":"IF(F170=0,0,F173*$C175)","v":207.59463213770286},{"$f":"IF(G170=0,0,G173*$C175)","v":207.65039113770294},-191.59672136229713,-590.85650636229718,-590.85650636229718,-590.85650636229718,-590.85650636229718,-590.85650636229718,-590.85650636229718,-155.65888385424478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":207.67066713770291},{"$f":"+F173*F174","v":207.59463213770286},{"$f":"+G173*G174","v":207.65039113770294},-275.60407451359168,-849.92300206635753,-849.92300206635753,-849.92300206635741,-849.92300206635741,-849.92300206635741,-849.9230020663573,-223.90896002518852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":4976.1353565238151},"     Begin Cumulative DFIT",{"$f":"+C177","v":4976.1353565238151},{"$f":"+E178","v":5183.8060236615183},{"$f":"+F178","v":5391.4006557992216},5599.0510469369246,5323.4469724233331,4473.523970356976,3623.6009682906183,2773.6779662242607,1923.7549641579033,1073.8319620915458,223.90896002518855,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"+BR178","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":5183.8060236615183},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":5391.4006557992216},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":5599.0510469369246},5323.4469724233331,4473.523970356976,3623.6009682906183,2773.6779662242607,1923.7549641579033,1073.8319620915458,223.90896002518855,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.37784846217045731},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37083998309433569},0.36457749479639806,0.36457749479639806,0.36457749479639806,0.36457749479639801,0.36457749479639801,0.36457749479639801,0.36457749479639795,0.36457749479639795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.37784846217045731},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37083998309433569},{"$f":"IF(G172=0,0,+G178/G172)","v":0.36457749479639806},0.36457749479639806,0.36457749479639806,0.36457749479639801,0.36457749479639801,0.36457749479639801,0.36457749479639795,0.36457749479639795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":4976.1353565238151},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":5183.8060236615183},{"$f":"+E181+F176","v":5391.4006557992216},{"$f":"+F181+G176","v":5599.0510469369246},5323.4469724233331,4473.523970356976,3623.6009682906183,2773.6779662242607,1923.7549641579033,1073.8319620915458,223.90896002518855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":3269.4789529772156},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":3477.1496201149184},{"$f":"IF(F175<>0,+E182+F175,0)","v":3684.7442522526212},{"$f":"IF(G175<>0,+F182+G175,0)","v":3892.3946433903243},3700.7979220280272,3109.9414156657299,2519.0849093034326,1928.2284029411353,1337.371896578838,746.51539021654082,155.65888385424364,-1.1368683772161603E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":1706.6564035465994},{"$f":"+E185","v":1706.6564035465994},{"$f":"+F185","v":1706.6564035465994},1706.6564035465994,1622.6490503953048,1363.5825546912445,1104.5160589871841,845.44956328312389,586.38306757906366,327.31657187500343,68.250076170943316,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,{"$f":"+BR185","v":-4.2632564145606011E-13},-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,84.007353151294552,259.06649570406034,259.06649570406034,259.06649570406023,259.06649570406023,259.06649570406023,259.06649570406012,68.250076170943743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":1706.6564035465994},"     End Excess Deferred",{"$f":"+E183-E184","v":1706.6564035465994},{"$f":"+F183-F184","v":1706.6564035465994},1706.6564035465994,1622.6490503953048,1363.5825546912445,1104.5160589871841,845.44956328312389,586.38306757906366,327.31657187500343,68.250076170943316,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,{"$f":"+BR183-BR184","v":-4.2632564145606011E-13},-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13,-4.2632564145606011E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":1706.6564035465999},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},84.007353151294552,259.06649570406034,259.06649570406034,259.06649570406023,259.06649570406023,259.06649570406023,259.06649570406012,68.250076170943743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.11112749479639805},{"$f":"+H187*H173","v":-84.007353151294538},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":4126.0622840770975},"     Begin Cumulative Difference",{"$f":"+$C189","v":4126.0622840770975},{"$f":"+E191","v":4372.1335581406784},{"$f":"+F191","v":4618.2048322042592},4864.2761062678401,5110.3873803314209,4743.3486543950021,3957.3699284585832,3171.3912025221643,2385.4124765857455,1599.4337506493266,813.45502471290786,27.476298776489102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":246.0712740635812},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":246.0712740635812},246.0712740635812,246.11127406358116,-367.03872593641876,-785.97872593641875,-785.97872593641875,-785.97872593641875,-785.97872593641875,-785.97872593641875,-785.97872593641875,-785.97872593641875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":4372.1335581406784},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":4618.2048322042592},4864.2761062678401,5110.3873803314209,4743.3486543950021,3957.3699284585832,3171.3912025221643,2385.4124765857455,1599.4337506493266,813.45502471290786,27.476298776489102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":246.0712740635812},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":246.0712740635812},246.0712740635812,246.11127406358116,-367.03872593641876,-785.97872593641875,-785.97872593641875,-785.97872593641875,-785.97872593641875,-785.97872593641875,-785.97872593641875,-27.476298776489102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.36026735053674125,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":62.366764411414657},{"$f":"IF(F189=0,0,F192*$C194)","v":62.366764411414657},{"$f":"IF(G189=0,0,G192*$C194)","v":62.366764411414657},62.376902411414648,-93.025965088585338,-199.20630808858533,-199.20630808858533,-199.20630808858533,-199.20630808858533,-199.20630808858533,-199.20630808858533,-6.9638679249011632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":62.366764411414657},{"$f":"+F192*F193","v":62.366764411414657},{"$f":"+G192*G193","v":62.366764411414657},62.376902411414648,-132.23206933749466,-283.16247317135702,-283.16247317135702,-283.16247317135702,-283.16247317135702,-283.16247317135702,-283.16247317135702,-9.8988133627616435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":1591.6285260827403},"     Begin Cumulative DFIT",{"$f":"+C196","v":1591.6285260827403},{"$f":"+E197","v":1653.9952904941549},{"$f":"+F197","v":1716.3620549055695},1778.7288193169841,1841.1057217283987,1708.873652390904,1425.7111792195469,1142.5487060481898,859.38623287683276,576.22375970547569,293.06128653411866,9.8988133627616435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":1653.9952904941549},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":1716.3620549055695},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":1778.7288193169841},1841.1057217283987,1708.873652390904,1425.7111792195469,1142.5487060481898,859.38623287683276,576.22375970547569,293.06128653411866,9.8988133627616435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.37830392610365354},{"$f":"IF(G189=0,0,+G196/G189)","v":0.37165134879614109},0.365671845195015,0.36026735053674125,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.37830392610365354},{"$f":"IF(F191=0,0,+F197/F191)","v":0.37165134879614109},{"$f":"IF(G191=0,0,+G197/G191)","v":0.365671845195015},0.36026735053674125,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674119,0.36026735053674158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":1591.6285260827403},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":1653.9952904941549},{"$f":"+E200+F195","v":1716.3620549055695},{"$f":"+F200+G195","v":1778.7288193169841},1841.1057217283987,1708.873652390904,1425.7111792195469,1142.5487060481898,859.38623287683276,576.22375970547569,293.06128653411866,9.8988133627616435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":1045.7504858993404},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":1108.117250310755},{"$f":"IF(F194<>0,+E201+F194,0)","v":1170.4840147221696},{"$f":"IF(G194<>0,+F201+G194,0)","v":1232.8507791335842},1295.2276815449989,1202.2017164564136,1002.9954083678283,803.78910027924303,604.58279219065776,405.37648410207242,206.17017601348709,6.9638679249017628,5.9952043329758453E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":545.87804018339989},{"$f":"+E204","v":545.87804018339989},{"$f":"+F204","v":545.87804018339989},545.87804018339989,545.87804018339989,506.67193593449053,422.71577085171884,338.75960576894715,254.80344068617546,170.84727560340377,86.891110520632083,2.9349454378603923,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,{"$f":"+BR204","v":-8.7929663550312398E-14},-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,39.206104248909327,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,2.9349454378604802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":545.87804018339989},"     End Excess Deferred",{"$f":"+E202-E203","v":545.87804018339989},{"$f":"+F202-F203","v":545.87804018339989},545.87804018339989,545.87804018339989,506.67193593449053,422.71577085171884,338.75960576894715,254.80344068617546,170.84727560340377,86.891110520632083,2.9349454378603923,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,{"$f":"+BR202-BR203","v":-8.7929663550312398E-14},-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14,-8.7929663550312398E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":545.8780401834},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,39.206104248909327,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,2.9349454378604802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":2788.1147026992994},"     Begin Cumulative Difference",{"$f":"+$C208","v":2788.1147026992994},{"$f":"+E210","v":2988.40937230489},{"$f":"+F210","v":3188.6840419104806},3388.9787115160711,3589.2433811216615,3789.5480507272523,3315.0027203328427,2744.0873899384333,2173.1720595440238,1602.2567291496143,1031.3413987552049,460.42606836079551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":200.29466960559068},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":200.2746696055907},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":200.29466960559068},200.2646696055906,200.30466960559068,-474.54533039440935,-570.91533039440935,-570.91533039440935,-570.91533039440935,-570.91533039440935,-570.91533039440935,-570.91533039440935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":2988.40937230489},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":3188.6840419104806},3388.9787115160711,3589.2433811216615,3789.5480507272523,3315.0027203328427,2744.0873899384333,2173.1720595440238,1602.2567291496143,1031.3413987552049,460.42606836079551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":200.29466960559068},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":200.2746696055907},200.29466960559068,200.2646696055906,200.30466960559068,-474.54533039440935,-570.91533039440935,-570.91533039440935,-570.91533039440935,-570.91533039440935,-570.91533039440935,-460.42606836079551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.35078814434582195,0.35078814434582195,0.35078814434582195,0.35078814434582201,0.35078814434582195,0.35078814434582206,0.35078814434582201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":50.764684011536957},{"$f":"IF(F208=0,0,F211*$C213)","v":50.759615011536965},{"$f":"IF(G208=0,0,G211*$C213)","v":50.764684011536957},50.757080511536941,50.76721851153696,-120.27351398846305,-144.69849048846305,-144.69849048846305,-144.69849048846305,-144.69849048846305,-144.69849048846305,-116.69498702604362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":50.764684011536957},{"$f":"+F211*F212","v":50.759615011536965},{"$f":"+G211*G212","v":50.764684011536957},50.757080511536941,50.76721851153696,-166.46487585702982,-200.27032932763669,-200.27032932763669,-200.27032932763672,-200.27032932763669,-200.27032932763677,-161.51200612872606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":1075.5152465662547},"     Begin Cumulative DFIT",{"$f":"+C215","v":1075.5152465662547},{"$f":"+E216","v":1126.2799305777917},{"$f":"+F216","v":1177.0395455893286},1227.8042296008655,1278.5613101124025,1329.3285286239395,1162.8636527669096,962.59332343927292,762.32299411163626,562.05266478399949,361.78233545636283,161.51200612872606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":1126.2799305777917},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":1177.0395455893286},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":1227.8042296008655},1278.5613101124025,1329.3285286239395,1162.8636527669096,962.59332343927292,762.32299411163626,562.05266478399949,361.78233545636283,161.51200612872606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.37688274605735106},{"$f":"IF(G208=0,0,+G215/G208)","v":0.36913018979582324},0.3622932848260953,0.35622028777353176,0.35078814434582195,0.35078814434582195,0.35078814434582195,0.35078814434582201,0.35078814434582195,0.35078814434582206,0.35078814434582201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.37688274605735106},{"$f":"IF(F210=0,0,+F216/F210)","v":0.36913018979582324},{"$f":"IF(G210=0,0,+G216/G210)","v":0.3622932848260953},0.35622028777353176,0.35078814434582195,0.35078814434582195,0.35078814434582195,0.35078814434582201,0.35078814434582195,0.35078814434582206,0.35078814434582201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":1075.5152465662547},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":1126.2799305777917},{"$f":"+E219+F214","v":1177.0395455893286},{"$f":"+F219+G214","v":1227.8042296008655},1278.5613101124025,1329.3285286239395,1162.8636527669096,962.59332343927292,762.32299411163626,562.05266478399949,361.78233545636283,161.51200612872606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":706.64767139913749},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":757.41235541067442},{"$f":"IF(F213<>0,+E220+F213,0)","v":808.17197042221142},{"$f":"IF(G213<>0,+F220+G213,0)","v":858.93665443374834},909.69373494528531,960.46095345682227,840.18743946835923,695.48894897989612,550.79045849143313,406.09196800297008,261.39347751450703,116.69498702604398,3.5527136788005009E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":368.86757516711725},{"$f":"+E223","v":368.86757516711725},{"$f":"+F223","v":368.86757516711725},368.86757516711725,368.86757516711725,368.86757516711725,322.67621329855046,267.1043744593768,211.53253562020316,155.9606967810295,100.38885794185586,44.817019102682139,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,{"$f":"+BR223","v":-2.9842794901924208E-13},-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,46.191361868566773,55.571838839173637,55.571838839173637,55.571838839173665,55.571838839173637,55.571838839173722,44.817019102682437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":368.86757516711725},"     End Excess Deferred",{"$f":"+E221-E222","v":368.86757516711725},{"$f":"+F221-F222","v":368.86757516711725},368.86757516711725,368.86757516711725,368.86757516711725,322.67621329855046,267.1043744593768,211.53253562020316,155.9606967810295,100.38885794185586,44.817019102682139,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,{"$f":"+BR221-BR222","v":-2.9842794901924208E-13},-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":368.86757516711748},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,46.191361868566773,55.571838839173637,55.571838839173637,55.571838839173665,55.571838839173637,55.571838839173722,44.817019102682437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":1653.3203359467425},"     Begin Cumulative Difference",{"$f":"+$C227","v":1653.3203359467425},{"$f":"+E229","v":1806.5201197773845},{"$f":"+F229","v":1959.7199036080265},2112.8996874386685,2266.0994712693105,2419.2492550999527,2572.4290389305947,2431.1088227612368,1995.2686065918788,1559.4283904225208,1123.5881742531628,687.74795808380497,251.90774191444712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":153.1997838306421},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":153.1997838306421},153.17978383064212,153.1997838306421,153.14978383064215,153.17978383064212,-141.32021616935788,-435.84021616935786,-435.84021616935786,-435.84021616935786,-435.84021616935786,-435.84021616935786,-435.84021616935786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":1806.5201197773845},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":1959.7199036080265},2112.8996874386685,2266.0994712693105,2419.2492550999527,2572.4290389305947,2431.1088227612368,1995.2686065918788,1559.4283904225208,1123.5881742531628,687.74795808380497,251.90774191444712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":153.1997838306421},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":153.1997838306421},153.17978383064212,153.1997838306421,153.14978383064215,153.17978383064212,-141.32021616935788,-435.84021616935786,-435.84021616935786,-435.84021616935786,-435.84021616935786,-435.84021616935786,-251.90774191444712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.25345000000000001},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.25345000000000001},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.33848024850655783,0.33848024850655783,0.33848024850655783,0.33848024850655789,0.33848024850655789,0.33848024850655789,0.33848024850655789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":38.828485211876242},{"$f":"IF(F227=0,0,F230*$C232)","v":38.828485211876242},{"$f":"IF(G227=0,0,G230*$C232)","v":38.82341621187625},38.828485211876242,38.815812711876255,38.82341621187625,-35.817608788123756,-110.46370278812375,-110.46370278812375,-110.46370278812375,-110.46370278812375,-110.46370278812375,-63.846017188216621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":38.828485211876242},{"$f":"+F230*F231","v":38.828485211876242},{"$f":"+G230*G231","v":38.82341621187625},38.828485211876242,38.815812711876255,38.82341621187625,-47.834101888004724,-147.52330467815614,-147.52330467815614,-147.52330467815617,-147.52330467815617,-147.52330467815617,-85.265795083927912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":637.76831959145591},"     Begin Cumulative DFIT",{"$f":"+C234","v":637.76831959145591},{"$f":"+E235","v":676.59680480333213},{"$f":"+F235","v":715.42529001520836},754.24870622708465,793.07719143896088,831.8930041508371,870.71642036271339,822.88231847470865,675.35901379655252,527.83570911839638,380.31240444024024,232.78909976208408,85.265795083927912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":676.59680480333213},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":715.42529001520836},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":754.24870622708465},793.07719143896088,831.8930041508371,870.71642036271339,822.88231847470865,675.35901379655252,527.83570911839638,380.31240444024024,232.78909976208408,85.265795083927912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.37453045631548704},{"$f":"IF(G227=0,0,+G234/G227)","v":0.36506507317604109},0.35697326792707873,0.34997457150225381,0.34386411503368097,0.33848024850655783,0.33848024850655783,0.33848024850655783,0.33848024850655789,0.33848024850655789,0.33848024850655789,0.33848024850655789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.37453045631548704},{"$f":"IF(F229=0,0,+F235/F229)","v":0.36506507317604109},{"$f":"IF(G229=0,0,+G235/G229)","v":0.35697326792707873},0.34997457150225381,0.34386411503368097,0.33848024850655783,0.33848024850655783,0.33848024850655783,0.33848024850655789,0.33848024850655789,0.33848024850655789,0.33848024850655789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":637.76831959145591},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":676.59680480333213},{"$f":"+E238+F233","v":715.42529001520836},{"$f":"+F238+G233","v":754.24870622708465},793.07719143896088,831.8930041508371,870.71642036271339,822.88231847470865,675.35901379655252,527.83570911839638,380.31240444024024,232.78909976208408,85.265795083927912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":419.03403914570191},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":457.86252435757814},{"$f":"IF(F232<>0,+E239+F232,0)","v":496.69100956945437},{"$f":"IF(G232<>0,+F239+G232,0)","v":535.5144257813306},574.34291099320683,613.15872370508305,651.98213991695934,616.16453112883562,505.70082834071184,395.23712555258805,284.77342276446427,174.30971997634052,63.846017188216763,1.4210854715202004E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":218.734280445754},{"$f":"+E242","v":218.734280445754},{"$f":"+F242","v":218.734280445754},218.734280445754,218.734280445754,218.734280445754,218.734280445754,206.71778734587303,169.65818545584065,132.59858356580827,95.538981675775858,58.479379785743447,21.419777895711036,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,{"$f":"+BR242","v":-2.5579538487363607E-13},-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,12.016493099880968,37.059601890032383,37.059601890032383,37.059601890032411,37.059601890032411,37.059601890032411,21.419777895711292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":218.734280445754},"     End Excess Deferred",{"$f":"+E240-E241","v":218.734280445754},{"$f":"+F240-F241","v":218.734280445754},218.734280445754,218.734280445754,218.734280445754,218.734280445754,206.71778734587303,169.65818545584065,132.59858356580827,95.538981675775858,58.479379785743447,21.419777895711036,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,{"$f":"+BR240-BR241","v":-2.5579538487363607E-13},-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13,-2.5579538487363607E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":218.73428044575425},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,12.016493099880968,37.059601890032383,37.059601890032383,37.059601890032411,37.059601890032411,37.059601890032411,21.419777895711292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":9841.5041531776333},"     Begin Cumulative Difference",{"$f":"+$C246","v":9841.5041531776333},{"$f":"+E248","v":10715.452107902531},{"$f":"+F248","v":11589.470062627428},11472.228017352325,10363.745972077222,9255.2639268021194,8146.7818815270166,7038.2998362519138,5929.817790976811,4821.3357457017082,3712.8537004266054,2604.3716551515026,1495.8896098763996,387.4075646012966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":873.94795472489704},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":874.01795472489698},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-117.24204527510301},-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":10715.452107902531},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":11589.470062627428},11472.228017352325,10363.745972077222,9255.2639268021194,8146.7818815270166,7038.2998362519138,5929.817790976811,4821.3357457017082,3712.8537004266054,2604.3716551515026,1495.8896098763996,387.4075646012966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":873.94795472489704},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":874.01795472489698},-117.24204527510301,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-1108.482045275103,-387.4075646012966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.36579603415250717},0.36579603415250717,0.36579603415250717,0.36579603415250717,0.36579603415250711,0.36579603415250705,0.36579603415250705,0.36579603415250705,0.365796034152507,0.36579603415250694,0.36579603415250694,0.36579603415250683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":221.50210912502516},{"$f":"IF(F246=0,0,F249*$C251)","v":221.51985062502516},{"$f":"IF(G246=0,0,G249*$C251)","v":-29.714996374974859},-280.94477437497488,-280.94477437497488,-280.94477437497488,-280.94477437497488,-280.94477437497488,-280.94477437497488,-280.94477437497488,-280.94477437497488,-280.94477437497488,-280.94477437497488,-98.188447248198628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":221.50210912502516},{"$f":"+F249*F250","v":221.51985062502516},{"$f":"+G249*G250","v":-42.886675197561374},-405.47833609089258,-405.47833609089258,-405.47833609089258,-405.47833609089253,-405.47833609089247,-405.47833609089247,-405.47833609089247,-405.47833609089241,-405.47833609089236,-405.47833609089236,-141.71215073183538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":3796.360227088272},"     Begin Cumulative DFIT",{"$f":"+C253","v":3796.360227088272},{"$f":"+E254","v":4017.8623362132971},{"$f":"+F254","v":4239.382186838322},4196.4955116407609,3791.0171755498682,3385.5388394589754,2980.0605033680827,2574.5821672771899,2169.1038311862976,1763.6254950954051,1358.1471590045126,952.66882291362015,547.19048682272773,141.71215073183538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":4017.8623362132971},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":4239.382186838322},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":4196.4955116407609},3791.0171755498682,3385.5388394589754,2980.0605033680827,2574.5821672771899,2169.1038311862976,1763.6254950954051,1358.1471590045126,952.66882291362015,547.19048682272773,141.71215073183538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.3749596653276222},{"$f":"IF(G246=0,0,+G253/G246)","v":0.36579603415250717},0.36579603415250717,0.36579603415250717,0.36579603415250717,0.36579603415250711,0.36579603415250705,0.36579603415250705,0.36579603415250705,0.365796034152507,0.36579603415250694,0.36579603415250694,0.36579603415250683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.3749596653276222},{"$f":"IF(F248=0,0,+F254/F248)","v":0.36579603415250717},{"$f":"IF(G248=0,0,+G254/G248)","v":0.36579603415250717},0.36579603415250717,0.36579603415250717,0.36579603415250711,0.36579603415250705,0.36579603415250705,0.36579603415250705,0.365796034152507,0.36579603415250694,0.36579603415250694,0.36579603415250683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":3796.360227088272},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":4017.8623362132971},{"$f":"+E257+F252","v":4239.382186838322},{"$f":"+F257+G252","v":4196.4955116407609},3791.0171755498682,3385.5388394589754,2980.0605033680827,2574.5821672771899,2169.1038311862976,1763.6254950954051,1358.1471590045126,952.66882291362015,547.19048682272773,141.71215073183538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":2494.3292276228713},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":2715.8313367478963},{"$f":"IF(F251<>0,+E258+F251,0)","v":2937.3511873729217},{"$f":"IF(G251<>0,+F258+G251,0)","v":2907.6361909979469},2626.6914166229722,2345.7466422479974,2064.8018678730227,1783.8570934980478,1502.9123191230728,1221.9675447480979,941.02277037312297,660.07799599814803,379.13322162317314,98.188447248198258,-3.694822225952521E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":1302.0309994654008},{"$f":"+E261","v":1302.0309994654008},{"$f":"+F261","v":1302.0309994654008},1288.8593206428143,1164.3257589268965,1039.7921972109789,915.25863549506118,790.72507377914349,666.1915120632259,541.65795034730832,417.12438863139073,292.5908269154732,168.05726519955573,43.523703483638258,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,{"$f":"+BR261","v":1.5063505998114124E-12},1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},13.171678822586514,124.5335617159177,124.5335617159177,124.5335617159177,124.53356171591764,124.53356171591759,124.53356171591759,124.53356171591759,124.53356171591753,124.53356171591747,124.53356171591747,43.523703483636751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":1302.0309994654008},"     End Excess Deferred",{"$f":"+E259-E260","v":1302.0309994654008},{"$f":"+F259-F260","v":1302.0309994654008},1288.8593206428143,1164.3257589268965,1039.7921972109789,915.25863549506118,790.72507377914349,666.1915120632259,541.65795034730832,417.12438863139073,292.5908269154732,168.05726519955573,43.523703483638258,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,{"$f":"+BR259-BR260","v":1.5063505998114124E-12},1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":1302.0309994653994},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":13.171678822586514},124.5335617159177,124.5335617159177,124.5335617159177,124.53356171591764,124.53356171591759,124.53356171591759,124.53356171591759,124.53356171591753,124.53356171591747,124.53356171591747,43.523703483636751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":15138.831459670479},"     Begin Cumulative Difference",{"$f":"+$C265","v":15138.831459670479},{"$f":"+E267","v":16657.289532011633},{"$f":"+F267","v":18175.597604352788},19694.005676693941,19490.343749035095,17564.611821376249,15638.879893717403,13713.147966058557,11787.416038399711,9861.6841107408654,7935.9521830820195,6010.2202554231735,4084.488327764328,2158.7564001054825,233.02447244663699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":1518.4580723411545},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":1518.3080723411545},1518.4080723411544,-203.66192765884557,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":16657.289532011633},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":18175.597604352788},19694.005676693941,19490.343749035095,17564.611821376249,15638.879893717403,13713.147966058557,11787.416038399711,9861.6841107408654,7935.9521830820195,6010.2202554231735,4084.488327764328,2158.7564001054825,233.02447244663699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":1518.4580723411545},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":1518.3080723411545},1518.4080723411544,-203.66192765884557,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-1925.7319276588455,-233.02447244663699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.35514934115966135,0.35514934115966135,0.3551493411596614,0.35514934115966135,0.3551493411596614,0.35514934115966146,0.35514934115966146,0.35514934115966151,0.35514934115966157,0.35514934115966157,0.35514934115966157,0.35514934115966196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":384.85319843486565},{"$f":"IF(F265=0,0,F268*$C270)","v":384.81518093486562},{"$f":"IF(G265=0,0,G268*$C270)","v":384.84052593486558},-51.61811556513441,-488.07675706513442,-488.07675706513442,-488.07675706513442,-488.07675706513442,-488.07675706513442,-488.07675706513442,-488.07675706513442,-488.07675706513442,-488.07675706513442,-488.07675706513442,-59.06005254160015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":384.85319843486565},{"$f":"+F268*F269","v":384.81518093486562},{"$f":"+G268*G269","v":384.84052593486558},-72.330399427345611,-683.92242535816365,-683.92242535816376,-683.92242535816365,-683.92242535816376,-683.92242535816388,-683.92242535816388,-683.92242535816388,-683.92242535816399,-683.92242535816399,-683.92242535816399,-82.758487863500932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":5839.8042355678872},"     Begin Cumulative DFIT",{"$f":"+C272","v":5839.8042355678872},{"$f":"+E273","v":6224.6574340027528},{"$f":"+F273","v":6609.4726149376183},6994.3131408724839,6921.9827414451383,6238.060316086975,5554.1378907288108,4870.2154653706475,4186.2930400124842,3502.3706146543204,2818.4481892961567,2134.5257639379929,1450.6033385798289,766.68091322166492,82.758487863500932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":6224.6574340027528},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":6609.4726149376183},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":6994.3131408724839},6921.9827414451383,6238.060316086975,5554.1378907288108,4870.2154653706475,4186.2930400124842,3502.3706146543204,2818.4481892961567,2134.5257639379929,1450.6033385798289,766.68091322166492,82.758487863500932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37368969435515514},{"$f":"IF(G265=0,0,+G272/G265)","v":0.36364540846540017},0.35514934115966135,0.35514934115966135,0.3551493411596614,0.35514934115966135,0.3551493411596614,0.35514934115966146,0.35514934115966146,0.35514934115966151,0.35514934115966157,0.35514934115966157,0.35514934115966157,0.35514934115966196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37368969435515514},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36364540846540017},{"$f":"IF(G267=0,0,+G273/G267)","v":0.35514934115966135},0.35514934115966135,0.3551493411596614,0.35514934115966135,0.3551493411596614,0.35514934115966146,0.35514934115966146,0.35514934115966151,0.35514934115966157,0.35514934115966157,0.35514934115966157,0.35514934115966196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":5839.8042355678872},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":6224.6574340027528},{"$f":"+E276+F271","v":6609.4726149376183},{"$f":"+F276+G271","v":6994.3131408724839},6921.9827414451383,6238.060316086975,5554.1378907288108,4870.2154653706475,4186.2930400124842,3502.3706146543204,2818.4481892961567,2134.5257639379929,1450.6033385798289,766.68091322166492,82.758487863500932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":3836.9368334534829},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":4221.7900318883485},{"$f":"IF(F270<>0,+E277+F270,0)","v":4606.6052128232141},{"$f":"IF(G270<>0,+F277+G270,0)","v":4991.4457387580796},4939.8276231929449,4451.7508661278107,3963.6741090626765,3475.5973519975423,2987.5205949324081,2499.4438378672739,2011.3670808021395,1523.2903237370051,1035.2135666718707,547.13680960673628,59.060052541601863,1.7124079931818414E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":2002.8674021144043},{"$f":"+E280","v":2002.8674021144043},{"$f":"+F280","v":2002.8674021144043},2002.8674021144043,1982.155118252193,1786.3094499591639,1590.4637816661345,1394.6181133731052,1198.7724450800758,1002.9267767870464,807.08110849401692,611.23544020098745,415.38977190795788,219.5441036149283,23.698435321898728,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,{"$f":"+BR280","v":-2.0534685063466895E-12},-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,20.712283862211201,195.84566829302923,195.84566829302935,195.84566829302923,195.84566829302935,195.84566829302946,195.84566829302946,195.84566829302946,195.84566829302958,195.84566829302958,195.84566829302958,23.698435321900782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":2002.8674021144043},"     End Excess Deferred",{"$f":"+E278-E279","v":2002.8674021144043},{"$f":"+F278-F279","v":2002.8674021144043},2002.8674021144043,1982.155118252193,1786.3094499591639,1590.4637816661345,1394.6181133731052,1198.7724450800758,1002.9267767870464,807.08110849401692,611.23544020098745,415.38977190795788,219.5441036149283,23.698435321898728,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,{"$f":"+BR278-BR279","v":-2.0534685063466895E-12},-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12,-2.0534685063466895E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":2002.8674021144066},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},20.712283862211201,195.84566829302923,195.84566829302935,195.84566829302923,195.84566829302935,195.84566829302946,195.84566829302946,195.84566829302946,195.84566829302958,195.84566829302958,195.84566829302958,23.698435321900782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":21863.197799181326},"     Begin Cumulative Difference",{"$f":"+$C284","v":21863.197799181326},{"$f":"+E286","v":24382.600044352861},{"$f":"+F286","v":26902.012289524399},29421.364534695935,31940.736779867468,31603.109025039004,28408.461270210541,25213.813515382077,22019.165760553613,18824.518005725149,15629.870250896685,12435.222496068222,9240.5747412397577,6045.926986411293,2851.2792315828283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":2519.4022451715346},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":2519.4122451715357},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":2519.3522451715353},2519.3722451715339,-337.62775482846473,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":24382.600044352861},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":26902.012289524399},29421.364534695935,31940.736779867468,31603.109025039004,28408.461270210541,25213.813515382077,22019.165760553613,18824.518005725149,15629.870250896685,12435.222496068222,9240.5747412397577,6045.926986411293,2851.2792315828283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":2519.4022451715346},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":2519.4122451715357},2519.3522451715353,2519.3722451715339,-337.62775482846473,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-3194.6477548284647,-2851.2792315828283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.34400837029579284,0.34400837029579279,0.34400837029579284,0.34400837029579279,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":638.54249903872551},{"$f":"IF(F284=0,0,F287*$C289)","v":638.54503353872576},{"$f":"IF(G284=0,0,G287*$C289)","v":638.52982653872562},638.53489553872532,-85.571754461274395,-809.68347346127439,-809.68347346127439,-809.68347346127439,-809.68347346127439,-809.68347346127439,-809.68347346127439,-809.68347346127439,-809.68347346127439,-809.68347346127439,-722.65672124466789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":638.54249903872551},{"$f":"+F287*F288","v":638.54503353872576},{"$f":"+G287*G288","v":638.52982653872562},638.53489553872532,-116.14677370516766,-1098.9855678076535,-1098.9855678076538,-1098.9855678076535,-1098.9855678076533,-1098.9855678076533,-1098.9855678076533,-1098.9855678076533,-1098.9855678076533,-1098.9855678076533,-980.86392171504895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":8433.7285510341953},"     Begin Cumulative DFIT",{"$f":"+C291","v":8433.7285510341953},{"$f":"+E292","v":9072.2710500729208},{"$f":"+F292","v":9710.8160836116458},10349.345910150372,10987.880805689098,10871.73403198393,9772.7484641762767,8673.762896368622,7574.7773285609683,6475.7917607533145,5376.8061929456617,4277.8206251380088,3178.8350573303555,2079.8494895227022,980.86392171504895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":9072.2710500729208},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":9710.8160836116458},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":10349.345910150372},10987.880805689098,10871.73403198393,9772.7484641762767,8673.762896368622,7574.7773285609683,6475.7917607533145,5376.8061929456617,4277.8206251380088,3178.8350573303555,2079.8494895227022,980.86392171504895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37207972216130031},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36096987760997429},0.3517629475664063,0.34400837029579284,0.34400837029579279,0.34400837029579284,0.34400837029579279,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37207972216130031},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36096987760997429},{"$f":"IF(G286=0,0,+G292/G286)","v":0.3517629475664063},0.34400837029579284,0.34400837029579279,0.34400837029579284,0.34400837029579279,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0.34400837029579273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":8433.7285510341953},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":9072.2710500729208},{"$f":"+E295+F290","v":9710.8160836116458},{"$f":"+F295+G290","v":10349.345910150372},10987.880805689098,10871.73403198393,9772.7484641762767,8673.762896368622,7574.7773285609683,6475.7917607533145,5376.8061929456617,4277.8206251380088,3178.8350573303555,2079.8494895227022,980.86392171504895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":5541.2274822025074},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":6179.7699812412329},{"$f":"IF(F289<>0,+E296+F289,0)","v":6818.3150147799588},{"$f":"IF(G289<>0,+F296+G289,0)","v":7456.8448413186843},8095.3797368574096,8009.8079823961352,7200.1245089348613,6390.4410354735865,5580.7575620123116,4771.0740885510368,3961.3906150897624,3151.707141628488,2342.0236681672136,1532.3401947059392,722.65672124466482,-3.0695446184836328E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":2892.5010688316879},{"$f":"+E299","v":2892.5010688316879},{"$f":"+F299","v":2892.5010688316879},2892.5010688316879,2892.5010688316879,2861.9260495877948,2572.6239552414154,2283.321860895036,1994.0197665486569,1704.717672202278,1415.4155778558991,1126.1134835095202,836.81138916314126,547.50929481676235,258.20720047038344,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,{"$f":"+BR299","v":2.3874235921539366E-12},2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,30.575019243893266,289.30209434637914,289.30209434637936,289.30209434637914,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,258.20720047038105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":2892.5010688316879},"     End Excess Deferred",{"$f":"+E297-E298","v":2892.5010688316879},{"$f":"+F297-F298","v":2892.5010688316879},2892.5010688316879,2892.5010688316879,2861.9260495877948,2572.6239552414154,2283.321860895036,1994.0197665486569,1704.717672202278,1415.4155778558991,1126.1134835095202,836.81138916314126,547.50929481676235,258.20720047038344,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,{"$f":"+BR297-BR298","v":2.3874235921539366E-12},2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12,2.3874235921539366E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":2892.5010688316852},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,30.575019243893266,289.30209434637914,289.30209434637936,289.30209434637914,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,258.20720047038105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":6735.6956983527161},"     Begin Cumulative Difference",{"$f":"+$C303","v":6735.6956983527161},{"$f":"+E305","v":6826.3529705608635},{"$f":"+F305","v":6917.0202427690101},7007.6775149771565,7098.294787185303,7188.9420593934501,6878.3993316015967,6166.6466038097433,5454.8938760178899,4743.1411482260364,4031.3884204341834,3319.6356926423305,2607.8829648504775,1896.1302370586245,1184.3775092667715,472.62478147491845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":90.657272208146878},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":90.667272208146869},90.657272208146878,90.617272208146915,90.647272208146887,-310.54272779185311,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":6826.3529705608635},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":6917.0202427690101},7007.6775149771565,7098.294787185303,7188.9420593934501,6878.3993316015967,6166.6466038097433,5454.8938760178899,4743.1411482260364,4031.3884204341834,3319.6356926423305,2607.8829648504775,1896.1302370586245,1184.3775092667715,472.62478147491845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":90.657272208146878},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":90.667272208146869},90.657272208146878,90.617272208146915,90.647272208146887,-310.54272779185311,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-711.75272779185309,-472.62478147491845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.25345000000000001},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.25345000000000001},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37740878747244366,0.37740878747244366,0.37740878747244372,0.37740878747244377,0.37740878747244377,0.37740878747244377,0.37740878747244377,0.37740878747244372,0.37740878747244366,0.37740878747244366,0.37740878747244361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":22.977085641154826},{"$f":"IF(F303=0,0,F306*$C308)","v":22.979620141154825},{"$f":"IF(G303=0,0,G306*$C308)","v":22.977085641154826},22.966947641154835,22.97455114115483,-78.70705435884517,-180.39372885884518,-180.39372885884518,-180.39372885884518,-180.39372885884518,-180.39372885884518,-180.39372885884518,-180.39372885884518,-180.39372885884518,-180.39372885884518,-119.78675086481809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":22.977085641154826},{"$f":"+F306*F307","v":22.979620141154825},{"$f":"+G306*G307","v":22.977085641154826},22.966947641154835,22.97455114115483,-117.20155435430841,-268.62173397612753,-268.62173397612759,-268.62173397612759,-268.62173397612759,-268.62173397612759,-268.62173397612759,-268.62173397612759,-268.62173397612753,-268.62173397612753,-178.37274570587761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":2598.2946156395601},"     Begin Cumulative DFIT",{"$f":"+C310","v":2598.2946156395601},{"$f":"+E311","v":2621.2717012807148},{"$f":"+F311","v":2644.2513214218698},2667.2284070630244,2690.1953547041794,2713.1699058453341,2595.9683514910257,2327.3466175148983,2058.7248835387709,1790.1031495626432,1521.4814155865156,1252.859681610388,984.23794763426031,715.61621365813266,446.99447968200514,178.37274570587761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":2621.2717012807148},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":2644.2513214218698},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":2667.2284070630244},2690.1953547041794,2713.1699058453341,2595.9683514910257,2327.3466175148983,2058.7248835387709,1790.1031495626432,1521.4814155865156,1252.859681610388,984.23794763426031,715.61621365813266,446.99447968200514,178.37274570587761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38399299195121273},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38228185383527624},0.38061517547896451,0.37899177694914055,0.37740878747244366,0.37740878747244366,0.37740878747244372,0.37740878747244377,0.37740878747244377,0.37740878747244377,0.37740878747244377,0.37740878747244372,0.37740878747244366,0.37740878747244366,0.37740878747244361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38399299195121273},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38228185383527624},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38061517547896451},0.37899177694914055,0.37740878747244366,0.37740878747244366,0.37740878747244372,0.37740878747244377,0.37740878747244377,0.37740878747244377,0.37740878747244377,0.37740878747244372,0.37740878747244366,0.37740878747244366,0.37740878747244361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":2598.2946156395601},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":2621.2717012807148},{"$f":"+E314+F309","v":2644.2513214218698},{"$f":"+F314+G309","v":2667.2284070630244},2690.1953547041794,2713.1699058453341,2595.9683514910257,2327.3466175148983,2058.7248835387709,1790.1031495626432,1521.4814155865156,1252.859681610388,984.23794763426031,715.61621365813266,446.99447968200514,178.37274570587761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":1707.162074747496},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":1730.1391603886509},{"$f":"IF(F308<>0,+E315+F308,0)","v":1753.1187805298057},{"$f":"IF(G308<>0,+F315+G308,0)","v":1776.0958661709606},1799.0628138121153,1822.0373649532701,1743.3303105944249,1562.9365817355797,1382.5428528767345,1202.1491240178893,1021.7553951590442,841.36166630019898,660.9679374413538,480.57420858250862,300.18047972366344,119.78675086481826,1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":891.13254089206407},{"$f":"+E318","v":891.13254089206407},{"$f":"+F318","v":891.13254089206407},891.13254089206407,891.13254089206407,891.13254089206407,852.63804089660084,764.41003577931849,676.18203066203614,587.95402554475368,499.72602042747127,411.49801531018886,323.27001019290645,235.04200507562405,146.8139999583417,58.585994841059346,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,{"$f":"+BR318","v":-1.7053025658242404E-13},-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,38.494499995463244,88.228005117282351,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282351,88.228005117282351,58.585994841059517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":891.13254089206407},"     End Excess Deferred",{"$f":"+E316-E317","v":891.13254089206407},{"$f":"+F316-F317","v":891.13254089206407},891.13254089206407,891.13254089206407,891.13254089206407,852.63804089660084,764.41003577931849,676.18203066203614,587.95402554475368,499.72602042747127,411.49801531018886,323.27001019290645,235.04200507562405,146.8139999583417,58.585994841059346,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,{"$f":"+BR316-BR317","v":-1.7053025658242404E-13},-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":891.1325408920643},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,38.494499995463244,88.228005117282351,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282351,88.228005117282351,58.585994841059517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":7778.5230404902104},"     Begin Cumulative Difference",{"$f":"+$C322","v":7778.5230404902104},{"$f":"+E324","v":9172.6130404902106},{"$f":"+F324","v":10566.723040490211},11960.813040490211,13354.913040490212,14748.963040490211,16143.053040490211,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,15803.956617252543,14767.820194014876,13731.683770777208,12695.547347539541,11659.410924301874,10623.274501064207,9587.1380778265393,8551.001654588872,7514.8652313512048,6478.7288081135375,5442.5923848758703,4406.455961638203,3370.3195384005357,2334.1831151628685,1298.0466919252015,261.91026868753443,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":1394.09},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":1394.11},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":1394.09},1394.1,1394.05,1394.09,697.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":9172.6130404902106},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":10566.723040490211},11960.813040490211,13354.913040490212,14748.963040490211,16143.053040490211,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,16840.09304049021,15803.956617252543,14767.820194014876,13731.683770777208,12695.547347539541,11659.410924301874,10623.274501064207,9587.1380778265393,8551.001654588872,7514.8652313512048,6478.7288081135375,5442.5923848758703,4406.455961638203,3370.3195384005357,2334.1831151628685,1298.0466919252015,261.91026868753443,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":1394.09},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":1394.11},1394.09,1394.1,1394.05,1394.09,697.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-1036.136423237667,-261.91026868753443,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.3145600304364411,0.3145600304364411,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644121,0.31456003043644126,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":353.3321105},{"$f":"IF(F322=0,0,F325*$C327)","v":353.33717949999999},{"$f":"IF(G322=0,0,G325*$C327)","v":353.3321105},353.33464499999997,353.32197250000002,353.3321105,176.66478799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-262.6087764695867,-66.381157598855609,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":353.3321105},{"$f":"+F325*F326","v":353.33717949999999},{"$f":"+G325*G326","v":353.3321105},353.33464499999997,353.32197250000002,353.3321105,176.66478799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-325.92710482994562,-325.92710482994562,-325.92710482994568,-325.92710482994568,-325.92710482994568,-325.92710482994568,-325.92710482994568,-325.92710482994573,-325.92710482994573,-325.92710482994579,-325.92710482994579,-325.92710482994579,-325.92710482994579,-325.92710482994579,-325.92710482994579,-325.92710482994585,-82.386502089967337,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":3000.5652628690987},"     Begin Cumulative DFIT",{"$f":"+C329","v":3000.5652628690987},{"$f":"+E330","v":3353.8973733690987},{"$f":"+F330","v":3707.2345528690985},4060.5666633690985,4413.9013083690988,4767.2232808690987,5120.5553913690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,4971.2930745391532,4645.365969709208,4319.4388648792619,3993.5117600493163,3667.5846552193707,3341.6575503894251,3015.7304455594794,2689.8033407295338,2363.8762358995882,2037.9491310696424,1712.0220262396965,1386.0949214097507,1060.1678165798048,734.24071174985897,408.31360691991318,82.386502089967337,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":3353.8973733690987},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":3707.2345528690985},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":4060.5666633690985},4413.9013083690988,4767.2232808690987,5120.5553913690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,4971.2930745391532,4645.365969709208,4319.4388648792619,3993.5117600493163,3667.5846552193707,3341.6575503894251,3015.7304455594794,2689.8033407295338,2363.8762358995882,2037.9491310696424,1712.0220262396965,1386.0949214097507,1060.1678165798048,734.24071174985897,408.31360691991318,82.386502089967337,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.3656425228628043},{"$f":"IF(G322=0,0,+G329/G322)","v":0.35084051495089746},0.33948918435754405,0.3305076787087099,0.32322430178865313,0.31719869708199905,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.3145600304364411,0.3145600304364411,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644121,0.31456003043644126,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.3656425228628043},{"$f":"IF(F324=0,0,+F330/F324)","v":0.35084051495089746},{"$f":"IF(G324=0,0,+G330/G324)","v":0.33948918435754405},0.3305076787087099,0.32322430178865313,0.31719869708199905,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644098,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.31456003043644104,0.3145600304364411,0.3145600304364411,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644115,0.31456003043644121,0.31456003043644126,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":3000.5652628690987},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":3353.8973733690987},{"$f":"+E333+F328","v":3707.2345528690985},{"$f":"+F333+G328","v":4060.5666633690985},4413.9013083690988,4767.2232808690987,5120.5553913690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,5297.2201793690983,4971.2930745391532,4645.365969709208,4319.4388648792619,3993.5117600493163,3667.5846552193707,3341.6575503894251,3015.7304455594794,2689.8033407295338,2363.8762358995882,2037.9491310696424,1712.0220262396965,1386.0949214097507,1060.1678165798048,734.24071174985897,408.31360691991318,82.386502089967337,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":1971.4666646122439},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":2324.7987751122437},{"$f":"IF(F327<>0,+E334+F327,0)","v":2678.1359546122435},{"$f":"IF(G327<>0,+F334+G327,0)","v":3031.4680651122435},3384.8027101122434,3738.1246826122433,4091.4567931122433,4268.1215811122429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-262.6087764695867,-525.2175529391734,-787.8263294087601,-1050.4351058783468,-1313.0438823479335,-1575.6526588175202,-1838.2614352871069,-2100.8702117566936,-2363.4789882262803,-2626.087764695867,-2888.6965411654537,-3151.3053176350404,-3413.9140941046271,-3676.5228705742138,-3939.1316470438005,-4201.7404235133872,-4268.1215811122429,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":1029.0985982568548},{"$f":"+E337","v":1029.0985982568548},{"$f":"+F337","v":1029.0985982568548},1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,965.78026989649584,902.46194153613692,839.143613175778,775.82528481541908,712.50695645506016,649.18862809470124,585.87029973434232,522.55197137398329,459.23364301362426,395.91531465326517,332.59698629290608,269.27865793254699,205.9603295721879,142.64200121182881,79.323672851469723,16.005344491110577,-1.1510792319313623E-12,-1.1510792319313623E-12,{"$f":"+BR337","v":-1.1510792319313623E-12},-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63.318328360358919,63.318328360358919,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360359033,63.318328360359033,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359146,16.005344491111728,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":1029.0985982568548},"     End Excess Deferred",{"$f":"+E335-E336","v":1029.0985982568548},{"$f":"+F335-F336","v":1029.0985982568548},1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,1029.0985982568548,965.78026989649584,902.46194153613692,839.143613175778,775.82528481541908,712.50695645506016,649.18862809470124,585.87029973434232,522.55197137398329,459.23364301362426,395.91531465326517,332.59698629290608,269.27865793254699,205.9603295721879,142.64200121182881,79.323672851469723,16.005344491110577,-1.1510792319313623E-12,-1.1510792319313623E-12,{"$f":"+BR335-BR336","v":-1.1510792319313623E-12},-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12,-1.1510792319313623E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":1029.0985982568566},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63.318328360358919,63.318328360358919,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360359033,63.318328360359033,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359146,16.005344491111728,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":1832.6027768131098},"     Begin Cumulative Difference",{"$f":"+$C341","v":1832.6027768131098},{"$f":"+E343","v":1986.0627768131098},{"$f":"+F343","v":2139.5227768131099},2292.9827768131099,2446.44277681311,2599.90277681311,2753.36277681311,2906.8127768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2780.9725148377579,2609.3822528624059,2437.791990887054,2266.201728911702,2094.6114669363501,1923.0212049609984,1751.4309429856467,1579.8406810102949,1408.2504190349432,1236.6601570595915,1065.0698950842398,893.47963310888792,721.88937113353609,550.29910915818425,378.70884718283241,207.11858520748061,35.528323232128798,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":153.46},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":153.46},153.46,153.46,153.46,153.46,153.44999999999999,45.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":1986.0627768131098},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":2139.5227768131099},2292.9827768131099,2446.44277681311,2599.90277681311,2753.36277681311,2906.8127768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2952.5627768131098,2780.9725148377579,2609.3822528624059,2437.791990887054,2266.201728911702,2094.6114669363501,1923.0212049609984,1751.4309429856467,1579.8406810102949,1408.2504190349432,1236.6601570595915,1065.0698950842398,893.47963310888792,721.88937113353609,550.29910915818425,378.70884718283241,207.11858520748061,35.528323232128798,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":153.46},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":153.46},153.46,153.46,153.46,153.46,153.44999999999999,45.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-171.59026197535181,-35.528323232128798,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.25345000000000001},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217782,0.33556623789217782,0.33556623789217788,0.33556623789217782,0.33556623789217782,0.33556623789217777,0.33556623789217777,0.33556623789217777,0.33556623789217777,0.33556623789217782,0.33556623789217782,0.33556623789217793,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":38.894437000000003},{"$f":"IF(F341=0,0,F344*$C346)","v":38.894437000000003},{"$f":"IF(G341=0,0,G344*$C346)","v":38.894437000000003},38.894437000000003,38.894437000000003,38.894437000000003,38.8919025,11.595337500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-43.489551897652916,-9.0046535231830447,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":38.894437000000003},{"$f":"+F344*F345","v":38.894437000000003},{"$f":"+G344*G345","v":38.894437000000003},38.894437000000003,38.894437000000003,38.894437000000003,38.8919025,11.595337500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-57.579898670002031,-57.579898670002031,-57.579898670002031,-57.579898670002031,-57.579898670002031,-57.579898670002031,-57.579898670002017,-57.579898670002017,-57.579898670002031,-57.579898670002017,-57.579898670002017,-57.579898670002009,-57.579898670002009,-57.579898670002009,-57.579898670002009,-57.579898670002017,-57.579898670002017,-11.922105765622725,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":706.92652115565704},"     Begin Cumulative DFIT",{"$f":"+C348","v":706.92652115565704},{"$f":"+E349","v":745.82095815565708},{"$f":"+F349","v":784.71539515565712},823.60983215565716,862.5042691556572,901.39870615565724,940.29314315565728,979.18504565565729,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,933.20048448565524,875.62058581565316,818.04068714565108,760.460788475649,702.88088980564692,645.30099113564484,587.72109246564287,530.1411937956409,472.56129512563888,414.98139645563685,357.40149778563483,299.82159911563281,242.24170044563078,184.66180177562876,127.08190310562675,69.502004435624741,11.922105765622725,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":745.82095815565708},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":784.71539515565712},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":823.60983215565716},862.5042691556572,901.39870615565724,940.29314315565728,979.18504565565729,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,933.20048448565524,875.62058581565316,818.04068714565108,760.460788475649,702.88088980564692,645.30099113564484,587.72109246564287,530.1411937956409,472.56129512563888,414.98139645563685,357.40149778563483,299.82159911563281,242.24170044563078,184.66180177562876,127.08190310562675,69.502004435624741,11.922105765622725,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.3755273835565367},{"$f":"IF(G341=0,0,+G348/G341)","v":0.36677122751855751},0.35918709921595965,0.35255444244610923,0.34670477457644289,0.34150717481697168,0.33685865614268728,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217782,0.33556623789217782,0.33556623789217788,0.33556623789217782,0.33556623789217782,0.33556623789217777,0.33556623789217777,0.33556623789217777,0.33556623789217777,0.33556623789217782,0.33556623789217782,0.33556623789217793,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.3755273835565367},{"$f":"IF(F343=0,0,+F349/F343)","v":0.36677122751855751},{"$f":"IF(G343=0,0,+G349/G343)","v":0.35918709921595965},0.35255444244610923,0.34670477457644289,0.34150717481697168,0.33685865614268728,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217788,0.33556623789217782,0.33556623789217782,0.33556623789217788,0.33556623789217782,0.33556623789217782,0.33556623789217777,0.33556623789217777,0.33556623789217777,0.33556623789217777,0.33556623789217782,0.33556623789217782,0.33556623789217793,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":706.92652115565704},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":745.82095815565708},{"$f":"+E352+F347","v":784.71539515565712},{"$f":"+F352+G347","v":823.60983215565716},862.5042691556572,901.39870615565724,940.29314315565728,979.18504565565729,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,990.78038315565732,933.20048448565524,875.62058581565316,818.04068714565108,760.460788475649,702.88088980564692,645.30099113564484,587.72109246564287,530.1411937956409,472.56129512563888,414.98139645563685,357.40149778563483,299.82159911563281,242.24170044563078,184.66180177562876,127.08190310562675,69.502004435624741,11.922105765622725,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":464.47317378328268},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":503.36761078328266},{"$f":"IF(F346<>0,+E353+F346,0)","v":542.2620477832827},{"$f":"IF(G346<>0,+F353+G346,0)","v":581.15648478328274},620.05092178328277,658.94535878328281,697.83979578328285,736.73169828328287,748.32703578328289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-43.489551897652916,-86.979103795305832,-130.46865569295875,-173.95820759061166,-217.44775948826458,-260.9373113859175,-304.42686328357041,-347.91641518122333,-391.40596707887624,-434.89551897652916,-478.38507087418208,-521.87462277183499,-565.36417466948797,-608.85372656714094,-652.34327846479391,-695.83283036244688,-739.32238226009986,-748.32703578328289,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":242.45334737237437},{"$f":"+E356","v":242.45334737237437},{"$f":"+F356","v":242.45334737237437},242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,228.36300060002526,214.27265382767615,200.18230705532704,186.09196028297794,172.00161351062883,157.91126673827972,143.82091996593061,129.73057319358151,115.6402264212324,101.54987964888329,87.459532876534183,73.36918610418509,59.278839331835997,45.188492559486903,31.09814578713781,17.007799014788709,2.9174522424396088,-7.1054273576010019E-14,{"$f":"+BR356","v":-7.1054273576010019E-14},-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.0903467723491,14.0903467723491,14.090346772349115,14.0903467723491,14.0903467723491,14.090346772349093,14.090346772349093,14.090346772349093,14.090346772349093,14.0903467723491,14.0903467723491,2.9174522424396798,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":242.45334737237437},"     End Excess Deferred",{"$f":"+E354-E355","v":242.45334737237437},{"$f":"+F354-F355","v":242.45334737237437},242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,242.45334737237437,228.36300060002526,214.27265382767615,200.18230705532704,186.09196028297794,172.00161351062883,157.91126673827972,143.82091996593061,129.73057319358151,115.6402264212324,101.54987964888329,87.459532876534183,73.36918610418509,59.278839331835997,45.188492559486903,31.09814578713781,17.007799014788709,2.9174522424396088,-7.1054273576010019E-14,{"$f":"+BR354-BR355","v":-7.1054273576010019E-14},-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14,-7.1054273576010019E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":242.45334737237451},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.0903467723491,14.0903467723491,14.090346772349115,14.0903467723491,14.0903467723491,14.090346772349093,14.090346772349093,14.090346772349093,14.090346772349093,14.0903467723491,14.0903467723491,2.9174522424396798,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":15249.178505589485},"     Begin Cumulative Difference",{"$f":"+$C360","v":15249.178505589485},{"$f":"+E362","v":14400.991880556965},{"$f":"+F362","v":13552.805255524445},12704.618630491925,11856.432005459405,11008.245380426884,10160.058755394364,9311.872130361844,8463.6855053293239,7615.4988802968037,6767.3122552642835,5919.1256302317634,5070.9390051992432,4222.752380166723,3374.5657551342033,2526.3791301016836,1678.1925050691639,830.00588003664404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-848.18662503251983},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-848.18662503251983},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-848.18662503251983},-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":14400.991880556965},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":13552.805255524445},12704.618630491925,11856.432005459405,11008.245380426884,10160.058755394364,9311.872130361844,8463.6855053293239,7615.4988802968037,6767.3122552642835,5919.1256302317634,5070.9390051992432,4222.752380166723,3374.5657551342033,2526.3791301016836,1678.1925050691639,830.00588003664404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-848.18662503251983},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-848.18662503251983},-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-848.18662503251983,-830.00588003664404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-214.97290011449215},{"$f":"IF(F360=0,0,F363*$C365)","v":-214.97290011449215},{"$f":"IF(G360=0,0,G363*$C365)","v":-214.97290011449215},-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-214.97290011449215,-210.36499029528744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-327.18799060629453},{"$f":"+F363*F364","v":-327.18799060629453},{"$f":"+G363*G364","v":-327.18799060629453},-327.18799060629448,-327.18799060629453,-327.18799060629453,-327.18799060629453,-327.18799060629459,-327.18799060629459,-327.18799060629459,-327.18799060629465,-327.1879906062947,-327.1879906062947,-327.1879906062947,-327.1879906062947,-327.18799060629465,-327.18799060629459,-320.17476822413556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":5882.3706085311433},"     Begin Cumulative DFIT",{"$f":"+C367","v":5882.3706085311433},{"$f":"+E368","v":5555.1826179248492},{"$f":"+F368","v":5227.9946273185542},4900.8066367122592,4573.6186461059651,4246.430655499671,3919.2426648933765,3592.054674287082,3264.8666836807874,2937.6786930744929,2610.4907024681984,2283.3027118619038,1956.1147212556091,1628.9267306493143,1301.7387400430196,974.5507494367248,647.36275883043015,320.17476822413556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":5555.1826179248492},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":5227.9946273185542},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":4900.8066367122592},4573.6186461059651,4246.430655499671,3919.2426648933765,3592.054674287082,3264.8666836807874,2937.6786930744929,2610.4907024681984,2283.3027118619038,1956.1147212556091,1628.9267306493143,1301.7387400430196,974.5507494367248,647.36275883043015,320.17476822413556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999993},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":5882.3706085311433},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":5555.1826179248492},{"$f":"+E371+F366","v":5227.9946273185542},{"$f":"+F371+G366","v":4900.8066367122592},4573.6186461059651,4246.430655499671,3919.2426648933765,3592.054674287082,3264.8666836807874,2937.6786930744929,2610.4907024681984,2283.3027118619038,1956.1147212556091,1628.9267306493143,1301.7387400430196,974.5507494367248,647.36275883043015,320.17476822413556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":3864.9042922416552},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":3649.9313921271632},{"$f":"IF(F365<>0,+E372+F365,0)","v":3434.9584920126713},{"$f":"IF(G365<>0,+F372+G365,0)","v":3219.9855918981793},3005.0126917836874,2790.0397916691954,2575.0668915547035,2360.0939914402115,2145.1210913257196,1930.1481912112274,1715.1752910967352,1500.2023909822431,1285.2294908677509,1070.2565907532587,855.28369063876653,640.31079052427435,425.33789040978218,210.36499029529003,2.5863755581667647E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":2017.4663162894881},{"$f":"+E375","v":1905.2512257976857},{"$f":"+F375","v":1793.0361353058834},1680.821044814081,1568.6059543222786,1456.3908638304763,1344.1757733386739,1231.9606828468716,1119.7455923550692,1007.5305018632667,895.31541137146428,783.10032087966181,670.88523038785922,558.67013989605664,446.45504940425405,334.23995891245147,222.02486842064897,109.80977792884653,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,{"$f":"+BR375","v":-1.5916157281026244E-12},-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":112.21509049180239},{"$f":"+F365-F366","v":112.21509049180239},112.21509049180239,112.21509049180233,112.21509049180239,112.21509049180239,112.21509049180239,112.21509049180244,112.21509049180244,112.21509049180244,112.2150904918025,112.21509049180256,112.21509049180256,112.21509049180256,112.21509049180256,112.2150904918025,112.21509049180244,109.80977792884812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":2017.4663162894881},"     End Excess Deferred",{"$f":"+E373-E374","v":1905.2512257976857},{"$f":"+F373-F374","v":1793.0361353058834},1680.821044814081,1568.6059543222786,1456.3908638304763,1344.1757733386739,1231.9606828468716,1119.7455923550692,1007.5305018632667,895.31541137146428,783.10032087966181,670.88523038785922,558.67013989605664,446.45504940425405,334.23995891245147,222.02486842064897,109.80977792884653,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,{"$f":"+BR373-BR374","v":-1.5916157281026244E-12},-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12,-1.5916157281026244E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":2017.4663162894899},{"$f":"+E365-E366","v":112.21509049180239},{"$f":"+F365-F366","v":112.21509049180239},{"$f":"+G365-G366","v":112.21509049180239},112.21509049180233,112.21509049180239,112.21509049180239,112.21509049180239,112.21509049180244,112.21509049180244,112.21509049180244,112.2150904918025,112.21509049180256,112.21509049180256,112.21509049180256,112.21509049180256,112.2150904918025,112.21509049180244,109.80977792884812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":5078.7145409400036},"     Begin Cumulative Difference",{"$f":"+$C379","v":5078.7145409400036},{"$f":"+E381","v":4937.0204519062117},{"$f":"+F381","v":4761.7963628724192},4570.6022738386273,4379.4081848048354,4188.234095771043,3997.0500067372509,3805.8859177034587,3614.6918286696664,3423.4777396358741,3232.2736506020819,3041.0995615682896,2849.9054725344977,2658.7213835007055,2467.5072944669132,2208.0232054331209,1619.2291163993286,1030.4350273655364,441.64093833174422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-141.69408903379212},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-175.22408903379215},-191.19408903379212,-191.19408903379212,-191.17408903379214,-191.18408903379213,-191.16408903379215,-191.19408903379212,-191.21408903379216,-191.20408903379217,-191.17408903379214,-191.19408903379212,-191.18408903379213,-191.21408903379216,-259.48408903379215,-588.79408903379215,-588.79408903379215,-588.79408903379215,-588.79408903379215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":4937.0204519062117},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":4761.7963628724192},4570.6022738386273,4379.4081848048354,4188.234095771043,3997.0500067372509,3805.8859177034587,3614.6918286696664,3423.4777396358741,3232.2736506020819,3041.0995615682896,2849.9054725344977,2658.7213835007055,2467.5072944669132,2208.0232054331209,1619.2291163993286,1030.4350273655364,441.64093833174422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-141.69408903379212},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-175.22408903379215},-191.19408903379212,-191.19408903379212,-191.17408903379214,-191.18408903379213,-191.16408903379215,-191.19408903379212,-191.21408903379216,-191.20408903379217,-191.17408903379214,-191.19408903379212,-191.18408903379213,-191.21408903379216,-259.48408903379215,-588.79408903379215,-588.79408903379215,-588.79408903379215,-441.64093833174422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999998},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-35.912366865614615},{"$f":"IF(F379=0,0,F382*$C384)","v":-44.410545365614624},{"$f":"IF(G379=0,0,G382*$C384)","v":-48.458141865614614},-48.458141865614614,-48.453072865614622,-48.455607365614618,-48.450538365614619,-48.458141865614614,-48.463210865614627,-48.460676365614624,-48.453072865614622,-48.458141865614614,-48.455607365614618,-48.463210865614627,-65.766242365614616,-149.22986186561462,-149.22986186561462,-149.22986186561462,-111.93389582018058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-54.658494844785309},{"$f":"+F382*F383","v":-67.59269234478532},{"$f":"+G382*G383","v":-73.753119844785317},-73.753119844785303,-73.745404844785313,-73.749262344785322,-73.741547344785317,-73.753119844785317,-73.76083484478535,-73.756977344785355,-73.745404844785327,-73.753119844785331,-73.749262344785336,-73.76083484478535,-100.09598734478534,-227.12731984478538,-227.1273198447854,-227.12731984478543,-170.36299196147044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":1959.1141341676064},"     Begin Cumulative DFIT",{"$f":"+C386","v":1959.1141341676064},{"$f":"+E387","v":1904.4556393228211},{"$f":"+F387","v":1836.8629469780358},1763.1098271332505,1689.3567072884653,1615.61130244368,1541.8620400988946,1468.1204927541094,1394.3673729093241,1320.6065380645387,1246.8495607197533,1173.104155874968,1099.3510360301827,1025.6017736853973,951.84093884061201,851.74495149582663,624.61763165104128,397.49031180625587,170.36299196147044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":1904.4556393228211},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":1836.8629469780358},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":1763.1098271332505},1689.3567072884653,1615.61130244368,1541.8620400988946,1468.1204927541094,1394.3673729093241,1320.6065380645387,1246.8495607197533,1173.104155874968,1099.3510360301827,1025.6017736853973,951.84093884061201,851.74495149582663,624.61763165104128,397.49031180625587,170.36299196147044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999998},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38575000000000004},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":1959.1141341676064},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":1904.4556393228211},{"$f":"+E390+F385","v":1836.8629469780358},{"$f":"+F390+G385","v":1763.1098271332505},1689.3567072884653,1615.61130244368,1541.8620400988946,1468.1204927541094,1394.3673729093241,1320.6065380645387,1246.8495607197533,1173.104155874968,1099.3510360301827,1025.6017736853973,951.84093884061201,851.74495149582663,624.61763165104128,397.49031180625587,170.36299196147044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":1287.200200401244},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":1251.2878335356295},{"$f":"IF(F384<>0,+E391+F384,0)","v":1206.8772881700149},{"$f":"IF(G384<>0,+F391+G384,0)","v":1158.4191463044003},1109.9610044387857,1061.5079315731712,1013.0523242075566,964.60178584194193,916.14364397632733,867.68043311071267,819.21975674509804,770.76668387948337,722.30854201386876,673.85293464825418,625.38972378263952,559.62348141702489,410.39361955141027,261.16375768579564,111.93389582018102,4.4053649617126212E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":671.91393376636233},{"$f":"+E394","v":653.16780578719158},{"$f":"+F394","v":629.98565880802084},604.69068082885019,579.39570284967954,554.1033708705088,528.8097158913381,503.51870691216743,478.22372893299672,452.92610495382598,427.62980397465526,402.33747199548458,377.04249401631387,351.74883903714317,326.45121505797243,292.12147007880174,214.22401209963098,136.3265541204602,58.429096141289392,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,{"$f":"+BR394","v":-4.6895820560166612E-13},-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":18.746127979170694},{"$f":"+F384-F385","v":23.182146979170696},25.294977979170703,25.294977979170689,25.29233197917069,25.293654979170704,25.291008979170698,25.294977979170703,25.297623979170723,25.296300979170731,25.292331979170704,25.294977979170717,25.293654979170718,25.297623979170723,34.329744979170727,77.897457979170753,77.897457979170781,77.897457979170809,58.429096141289861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":671.91393376636233},"     End Excess Deferred",{"$f":"+E392-E393","v":653.16780578719158},{"$f":"+F392-F393","v":629.98565880802084},604.69068082885019,579.39570284967954,554.1033708705088,528.8097158913381,503.51870691216743,478.22372893299672,452.92610495382598,427.62980397465526,402.33747199548458,377.04249401631387,351.74883903714317,326.45121505797243,292.12147007880174,214.22401209963098,136.3265541204602,58.429096141289392,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,{"$f":"+BR392-BR393","v":-4.6895820560166612E-13},-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13,-4.6895820560166612E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":671.91393376636279},{"$f":"+E384-E385","v":18.746127979170694},{"$f":"+F384-F385","v":23.182146979170696},{"$f":"+G384-G385","v":25.294977979170703},25.294977979170689,25.29233197917069,25.293654979170704,25.291008979170698,25.294977979170703,25.297623979170723,25.296300979170731,25.292331979170704,25.294977979170717,25.293654979170718,25.297623979170723,34.329744979170727,77.897457979170753,77.897457979170781,77.897457979170809,58.429096141289861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":9474.57718132636},"     Begin Cumulative Difference",{"$f":"+$C398","v":9474.57718132636},{"$f":"+E400","v":9276.1068998944138},{"$f":"+F400","v":9009.7666184624668},8680.646337030521,8322.3760555985737,7964.1157741666266,7605.83549273468,7247.5652113027336,6889.284929870787,6531.0046484388404,6172.7443670068933,5814.4540855749465,5456.1838041430001,5097.9035227110535,4739.5932412791071,4381.3229598471607,3885.7926784152141,2782.3723969832672,1678.9521155513205,575.5318341193738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-198.47028143194666},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-266.34028143194666},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-329.12028143194675},-358.27028143194673,-358.26028143194674,-358.28028143194672,-358.27028143194673,-358.28028143194672,-358.28028143194672,-358.26028143194674,-358.29028143194671,-358.27028143194673,-358.28028143194672,-358.31028143194669,-358.27028143194673,-495.53028143194672,-1103.4202814319467,-1103.4202814319467,-1103.4202814319467,-1103.4202814319467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":9276.1068998944138},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":9009.7666184624668},8680.646337030521,8322.3760555985737,7964.1157741666266,7605.83549273468,7247.5652113027336,6889.284929870787,6531.0046484388404,6172.7443670068933,5814.4540855749465,5456.1838041430001,5097.9035227110535,4739.5932412791071,4381.3229598471607,3885.7926784152141,2782.3723969832672,1678.9521155513205,575.5318341193738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-198.47028143194666},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-266.34028143194666},-329.12028143194675,-358.27028143194673,-358.26028143194674,-358.28028143194672,-358.27028143194673,-358.28028143194672,-358.28028143194672,-358.26028143194674,-358.29028143194671,-358.27028143194673,-358.28028143194672,-358.31028143194669,-358.27028143194673,-495.53028143194672,-1103.4202814319467,-1103.4202814319467,-1103.4202814319467,-575.5318341193738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-50.30229282892688},{"$f":"IF(F398=0,0,F401*$C403)","v":-67.503944328926877},{"$f":"IF(G398=0,0,G401*$C403)","v":-83.415535328926907},-90.803602828926898,-90.801068328926902,-90.806137328926894,-90.803602828926898,-90.806137328926894,-90.806137328926894,-90.801068328926902,-90.80867182892689,-90.803602828926898,-90.806137328926894,-90.813740828926896,-90.803602828926898,-125.59214982892691,-279.66187032892691,-279.66187032892691,-279.66187032892691,-145.8685433575553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-76.559911062373416},{"$f":"+F401*F402","v":-102.74076356237342},{"$f":"+G401*G402","v":-126.95814856237345},-138.20276106237341,-138.19890356237343,-138.20661856237345,-138.20276106237344,-138.20661856237342,-138.20661856237342,-138.1989035623734,-138.21047606237343,-138.20276106237341,-138.20661856237339,-138.21819106237339,-138.20276106237341,-191.15080606237336,-425.64437356237329,-425.64437356237323,-425.64437356237329,-222.01140501154839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":3654.8181476966433},"     Begin Cumulative DFIT",{"$f":"+C405","v":3654.8181476966433},{"$f":"+E406","v":3578.2582366342699},{"$f":"+F406","v":3475.5174730718963},3348.5593245095229,3210.3565634471493,3072.157659884776,2933.9510413224025,2795.7482802600289,2657.5416616976554,2519.3350431352819,2381.1361395729086,2242.9256635105353,2104.7229024481617,1966.5162838857882,1828.2980928234149,1690.0953317610415,1498.9445256986683,1073.3001521362949,647.65577857392168,222.01140501154839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":3578.2582366342699},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":3475.5174730718963},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":3348.5593245095229},3210.3565634471493,3072.157659884776,2933.9510413224025,2795.7482802600289,2657.5416616976554,2519.3350431352819,2381.1361395729086,2242.9256635105353,2104.7229024481617,1966.5162838857882,1828.2980928234149,1690.0953317610415,1498.9445256986683,1073.3001521362949,647.65577857392168,222.01140501154839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":3654.8181476966433},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":3578.2582366342699},{"$f":"+E409+F404","v":3475.5174730718963},{"$f":"+F409+G404","v":3348.5593245095229},3210.3565634471493,3072.157659884776,2933.9510413224025,2795.7482802600289,2657.5416616976554,2519.3350431352819,2381.1361395729086,2242.9256635105353,2104.7229024481617,1966.5162838857882,1828.2980928234149,1690.0953317610415,1498.9445256986683,1073.3001521362949,647.65577857392168,222.01140501154839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":2401.3315866071662},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":2351.0292937782392},{"$f":"IF(F403<>0,+E410+F403,0)","v":2283.5253494493122},{"$f":"IF(G403<>0,+F410+G403,0)","v":2200.1098141203852},2109.3062112914581,2018.5051429625312,1927.6990056336042,1836.8954028046774,1746.0892654757504,1655.2831281468234,1564.4820598178965,1473.6733879889696,1382.8697851600427,1292.0636478311158,1201.2499070021888,1110.446304173262,984.85415434433503,705.19228401540818,425.53041368648127,145.86854335755436,-9.3791641120333225E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":1253.4865610894772},{"$f":"+E413","v":1227.2289428560307},{"$f":"+F413","v":1191.9921236225841},1148.4495103891377,1101.0503521556911,1053.6525169222446,1006.2520356887981,958.85287745535152,911.45239622190502,864.05191498845852,816.65407975501205,769.25227552156548,721.85311728811894,674.45263605467244,627.04818582122596,579.64902758777941,514.090371354333,368.10786812088662,222.1253648874403,76.142861653993918,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,{"$f":"+BR413","v":8.2422957348171622E-13},8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":26.257618233446536},{"$f":"+F403-F404","v":35.236819233446539},43.542613233446545,47.399158233446514,47.397835233446528,47.400481233446556,47.399158233446542,47.400481233446527,47.400481233446527,47.3978352334465,47.401804233446541,47.399158233446514,47.400481233446499,47.404450233446497,47.399158233446514,65.558656233446456,145.98250323344638,145.98250323344632,145.98250323344638,76.142861653993094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":1253.4865610894772},"     End Excess Deferred",{"$f":"+E411-E412","v":1227.2289428560307},{"$f":"+F411-F412","v":1191.9921236225841},1148.4495103891377,1101.0503521556911,1053.6525169222446,1006.2520356887981,958.85287745535152,911.45239622190502,864.05191498845852,816.65407975501205,769.25227552156548,721.85311728811894,674.45263605467244,627.04818582122596,579.64902758777941,514.090371354333,368.10786812088662,222.1253648874403,76.142861653993918,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,{"$f":"+BR411-BR412","v":8.2422957348171622E-13},8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13,8.2422957348171622E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":1253.4865610894765},{"$f":"+E403-E404","v":26.257618233446536},{"$f":"+F403-F404","v":35.236819233446539},{"$f":"+G403-G404","v":43.542613233446545},47.399158233446514,47.397835233446528,47.400481233446556,47.399158233446542,47.400481233446527,47.400481233446527,47.3978352334465,47.401804233446541,47.399158233446514,47.400481233446499,47.404450233446497,47.399158233446514,65.558656233446456,145.98250323344638,145.98250323344632,145.98250323344638,76.142861653993094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":19968.677327257101},"     Begin Cumulative Difference",{"$f":"+$C417","v":19968.677327257101},{"$f":"+E419","v":19669.435211594169},{"$f":"+F419","v":19220.45309593124},18632.95098026831,17917.30886460538,17172.64674894245,16427.974633279518,15683.322517616589,14938.650401953659,14193.998286290729,13449.316170627799,12704.654054964869,11959.991939301939,11215.309823639009,10470.667707976079,9725.9755923131488,8981.2934766502185,7560.5713609872882,5264.6892453243581,2968.807129661428,672.92501399849789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-299.24211566293002},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-448.98211566293003},-587.50211566293001,-715.64211566293011,-744.66211566293009,-744.67211566293008,-744.6521156629301,-744.67211566293008,-744.6521156629301,-744.68211566293007,-744.66211566293009,-744.66211566293009,-744.68211566293007,-744.64211566293011,-744.69211566293006,-744.68211566293007,-1420.7221156629303,-2295.8821156629301,-2295.8821156629301,-2295.8821156629301,-2295.8821156629301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":19669.435211594169},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":19220.45309593124},18632.95098026831,17917.30886460538,17172.64674894245,16427.974633279518,15683.322517616589,14938.650401953659,14193.998286290729,13449.316170627799,12704.654054964869,11959.991939301939,11215.309823639009,10470.667707976079,9725.9755923131488,8981.2934766502185,7560.5713609872882,5264.6892453243581,2968.807129661428,672.92501399849789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-299.24211566293002},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-448.98211566293003},-587.50211566293001,-715.64211566293011,-744.66211566293009,-744.67211566293008,-744.6521156629301,-744.67211566293008,-744.6521156629301,-744.68211566293007,-744.66211566293009,-744.66211566293009,-744.68211566293007,-744.64211566293011,-744.69211566293006,-744.68211566293007,-1420.7221156629303,-2295.8821156629301,-2295.8821156629301,-2295.8821156629301,-672.92501399849789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38575000000000004},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-75.842914214769621},{"$f":"IF(F417=0,0,F420*$C422)","v":-113.79451721476961},{"$f":"IF(G417=0,0,G420*$C422)","v":-148.90241121476961},-181.37949421476964,-188.73461321476964,-188.73714771476963,-188.73207871476964,-188.73714771476963,-188.73207871476964,-188.73968221476963,-188.73461321476964,-188.73461321476964,-188.73968221476963,-188.72954421476965,-188.74221671476963,-188.73968221476963,-360.08202021476967,-581.89132221476962,-581.89132221476962,-581.89132221476962,-170.55284479791931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-115.43264611697525},{"$f":"+F420*F421","v":-173.19485111697529},{"$f":"+G420*G421","v":-226.62894111697528},-276.05894611697533,-287.25341111697526,-287.25726861697524,-287.24955361697533,-287.2572686169753,-287.24955361697533,-287.26112611697528,-287.25341111697537,-287.25341111697531,-287.26112611697528,-287.24569611697535,-287.26498361697531,-287.26112611697533,-548.04355611697554,-885.63652611697535,-885.63652611697535,-885.63652611697546,-259.58082414992066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":7702.9172789894264},"     Begin Cumulative DFIT",{"$f":"+C424","v":7702.9172789894264},{"$f":"+E425","v":7587.4846328724516},{"$f":"+F425","v":7414.2897817554767},7187.6608406385012,6911.6018945215255,6624.3484834045503,6337.0912147875752,6049.8416611705998,5762.5843925536246,5475.3348389366492,5188.0737128196743,4900.820301702699,4613.5668905857237,4326.3057644687487,4039.0600683517732,3751.7950847347979,3464.5339586178225,2916.4904025008468,2030.8538763838715,1145.2173502668961,259.58082414992066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":7587.4846328724516},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":7414.2897817554767},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":7187.6608406385012},6911.6018945215255,6624.3484834045503,6337.0912147875752,6049.8416611705998,5762.5843925536246,5475.3348389366492,5188.0737128196743,4900.820301702699,4613.5668905857237,4326.3057644687487,4039.0600683517732,3751.7950847347979,3464.5339586178225,2916.4904025008468,2030.8538763838715,1145.2173502668961,259.58082414992066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38575000000000004},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38575000000000004},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38575000000000004},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":7702.9172789894264},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":7587.4846328724516},{"$f":"+E428+F423","v":7414.2897817554767},{"$f":"+F428+G423","v":7187.6608406385012},6911.6018945215255,6624.3484834045503,6337.0912147875752,6049.8416611705998,5762.5843925536246,5475.3348389366492,5188.0737128196743,4900.820301702699,4613.5668905857237,4326.3057644687487,4039.0600683517732,3751.7950847347979,3464.5339586178225,2916.4904025008468,2030.8538763838715,1145.2173502668961,259.58082414992066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":5061.061268593312},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":4985.2183543785422},{"$f":"IF(F422<>0,+E429+F422,0)","v":4871.423837163773},{"$f":"IF(G422<>0,+F429+G422,0)","v":4722.5214259490031},4541.1419317342334,4352.4073185194638,4163.670170804694,3974.9380920899243,3786.2009443751549,3597.4688656603853,3408.7291834456155,3219.994570230846,3031.2599570160764,2842.5202748013066,2653.7907305865369,2465.0485138717672,2276.3088316569974,1916.2268114422277,1334.3354892274581,752.44416701268847,170.55284479791885,-4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":2641.8560103961145},{"$f":"+E432","v":2602.2662784939089},{"$f":"+F432","v":2542.8659445917033},2465.1394146894977,2370.4599627872922,2271.9411648850864,2173.4210439828807,2074.903569080675,1976.3834481784693,1877.8659732762635,1779.3445293740579,1680.8257314718521,1582.3069335696464,1483.7854896674407,1385.2693377652349,1286.7465708630293,1188.2251269608237,1000.2635910586177,696.51838715641202,392.77318325420629,89.027979352000443,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,{"$f":"+BR432","v":-9.0949470177292824E-13},-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":39.589731902205628},{"$f":"+F422-F423","v":59.400333902205674},77.726529902205669,94.679451902205699,98.51879790220562,98.520120902205605,98.517474902205691,98.520120902205662,98.517474902205691,98.521443902205647,98.518797902205733,98.518797902205677,98.521443902205647,98.516151902205706,98.522766902205689,98.521443902205704,187.96153590220587,303.74520390220573,303.74520390220573,303.74520390220584,89.027979352001353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":2641.8560103961145},"     End Excess Deferred",{"$f":"+E430-E431","v":2602.2662784939089},{"$f":"+F430-F431","v":2542.8659445917033},2465.1394146894977,2370.4599627872922,2271.9411648850864,2173.4210439828807,2074.903569080675,1976.3834481784693,1877.8659732762635,1779.3445293740579,1680.8257314718521,1582.3069335696464,1483.7854896674407,1385.2693377652349,1286.7465708630293,1188.2251269608237,1000.2635910586177,696.51838715641202,392.77318325420629,89.027979352000443,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,{"$f":"+BR430-BR431","v":-9.0949470177292824E-13},-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":2641.8560103961149},{"$f":"+E422-E423","v":39.589731902205628},{"$f":"+F422-F423","v":59.400333902205674},{"$f":"+G422-G423","v":77.726529902205669},94.679451902205699,98.51879790220562,98.520120902205605,98.517474902205691,98.520120902205662,98.517474902205691,98.521443902205647,98.518797902205733,98.518797902205677,98.521443902205647,98.516151902205706,98.522766902205689,98.521443902205704,187.96153590220587,303.74520390220573,303.74520390220573,303.74520390220584,89.027979352001353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":14771.365089966239},"     Begin Cumulative Difference",{"$f":"+$C436","v":14771.365089966239},{"$f":"+E438","v":14661.237059780276},{"$f":"+F438","v":14430.299029594315},14087.660999408352,13641.672969222389,13100.924939036428,12542.906908850466,11984.888878664504,11426.860848478542,10868.84281829258,10310.824788106618,9752.7967579206561,9194.7787277346943,8636.7506975487322,8078.7226673627702,7520.7046371768083,6962.6566069908458,6404.6185768048836,5273.150546618921,3552.4925164329588,1831.8344862469967,111.17645606103451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-110.12803018596219},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-230.93803018596213},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-342.63803018596218},-445.98803018596209,-540.74803018596208,-558.01803018596206,-558.01803018596206,-558.02803018596205,-558.01803018596206,-558.01803018596206,-558.02803018596205,-558.01803018596206,-558.02803018596205,-558.02803018596205,-558.01803018596206,-558.04803018596226,-558.03803018596227,-1131.4680301859621,-1720.6580301859622,-1720.6580301859622,-1720.6580301859622,-1720.6580301859622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":14661.237059780276},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":14430.299029594315},14087.660999408352,13641.672969222389,13100.924939036428,12542.906908850466,11984.888878664504,11426.860848478542,10868.84281829258,10310.824788106618,9752.7967579206561,9194.7787277346943,8636.7506975487322,8078.7226673627702,7520.7046371768083,6962.6566069908458,6404.6185768048836,5273.150546618921,3552.4925164329588,1831.8344862469967,111.17645606103451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-110.12803018596219},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-230.93803018596213},-342.63803018596218,-445.98803018596209,-540.74803018596208,-558.01803018596206,-558.01803018596206,-558.02803018596205,-558.01803018596206,-558.01803018596206,-558.02803018596205,-558.01803018596206,-558.02803018596205,-558.02803018596205,-558.01803018596206,-558.04803018596226,-558.03803018596227,-1131.4680301859621,-1720.6580301859622,-1720.6580301859622,-1720.6580301859622,-111.17645606103451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999998},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-27.911949250632119},{"$f":"IF(F436=0,0,F439*$C441)","v":-58.531243750632107},{"$f":"IF(G436=0,0,G439*$C441)","v":-86.841608750632119},-113.03566625063209,-137.05258825063208,-141.42966975063209,-141.42966975063209,-141.43220425063208,-141.42966975063209,-141.42966975063209,-141.43220425063208,-141.42966975063209,-141.43220425063208,-141.43220425063208,-141.42966975063209,-141.43727325063213,-141.43473875063214,-286.77057225063209,-436.10077775063212,-436.10077775063212,-436.10077775063212,-28.177672788669199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-42.481887644234909},{"$f":"+F439*F440","v":-89.084345144234888},{"$f":"+G439*G440","v":-132.17262014423488},-172.03988264423484,-208.59355264423482,-215.25545514423482,-215.25545514423484,-215.25931264423485,-215.25545514423484,-215.25545514423484,-215.25931264423485,-215.25545514423484,-215.25931264423485,-215.25931264423485,-215.25545514423484,-215.2670276442349,-215.26317014423489,-436.46379264423479,-663.74383514423482,-663.74383514423494,-663.74383514423494,-42.886317925544063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":5698.0540834544763},"     Begin Cumulative DFIT",{"$f":"+C443","v":5698.0540834544763},{"$f":"+E444","v":5655.5721958102413},{"$f":"+F444","v":5566.4878506660061},5434.3152305217709,5262.2753478775358,5053.6817952333013,4838.4263400890668,4623.1708849448323,4407.9115723005971,4192.6561171563626,3977.4006620121277,3762.1413493678929,3546.8858942236579,3331.6265815794231,3116.3672689351883,2901.1118137909534,2685.8447861467184,2470.5816160024833,2034.1178233582486,1370.3739882140139,706.630153069779,42.886317925544063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":5655.5721958102413},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":5566.4878506660061},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":5434.3152305217709},5262.2753478775358,5053.6817952333013,4838.4263400890668,4623.1708849448323,4407.9115723005971,4192.6561171563626,3977.4006620121277,3762.1413493678929,3546.8858942236579,3331.6265815794231,3116.3672689351883,2901.1118137909534,2685.8447861467184,2470.5816160024833,2034.1178233582486,1370.3739882140139,706.630153069779,42.886317925544063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999998},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999993},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":5698.0540834544763},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":5655.5721958102413},{"$f":"+E447+F442","v":5566.4878506660061},{"$f":"+F447+G442","v":5434.3152305217709},5262.2753478775358,5053.6817952333013,4838.4263400890668,4623.1708849448323,4407.9115723005971,4192.6561171563626,3977.4006620121277,3762.1413493678929,3546.8858942236579,3331.6265815794231,3116.3672689351883,2901.1118137909534,2685.8447861467184,2470.5816160024833,2034.1178233582486,1370.3739882140139,706.630153069779,42.886317925544063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":3743.8024820519436},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":3715.8905328013116},{"$f":"IF(F441<>0,+E448+F441,0)","v":3657.3592890506793},{"$f":"IF(G441<>0,+F448+G441,0)","v":3570.5176803000472},3457.4820140494153,3320.4294257987831,3178.9997560481511,3037.5700862975191,2896.1378820468872,2754.7082122962552,2613.2785425456232,2471.8463382949913,2330.4166685443593,2188.9844642937273,2047.5522600430952,1906.1225902924632,1764.685317041831,1623.250578291199,1336.4800060405669,900.37922828993476,464.27845053930264,28.17767278867052,1.3216094885137863E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":1954.2516014025327},{"$f":"+E451","v":1939.6816630089299},{"$f":"+F451","v":1909.1285616153273},1863.7975502217246,1804.7933338281218,1733.2523694345191,1659.4265840409164,1585.6007986473137,1511.7736902537108,1437.9479048601081,1364.1221194665054,1290.2950110729025,1216.4692256792998,1142.6421172856972,1068.8150088920943,994.98922349849158,921.15946910488879,847.33103771128606,697.63781731768336,469.99475992408065,242.35170253047784,14.70864513687502,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,{"$f":"+BR451","v":1.5631940186722204E-13},1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":14.56993839360279},{"$f":"+F441-F442","v":30.55310139360278},45.331011393602765,59.004216393602746,71.540964393602735,73.825785393602729,73.825785393602757,73.827108393602771,73.825785393602757,73.825785393602757,73.827108393602771,73.825785393602757,73.827108393602771,73.827108393602771,73.825785393602757,73.829754393602769,73.828431393602756,149.6932203936027,227.6430573936027,227.64305739360282,227.64305739360282,14.708645136874864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":1954.2516014025327},"     End Excess Deferred",{"$f":"+E449-E450","v":1939.6816630089299},{"$f":"+F449-F450","v":1909.1285616153273},1863.7975502217246,1804.7933338281218,1733.2523694345191,1659.4265840409164,1585.6007986473137,1511.7736902537108,1437.9479048601081,1364.1221194665054,1290.2950110729025,1216.4692256792998,1142.6421172856972,1068.8150088920943,994.98922349849158,921.15946910488879,847.33103771128606,697.63781731768336,469.99475992408065,242.35170253047784,14.70864513687502,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,{"$f":"+BR449-BR450","v":1.5631940186722204E-13},1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13,1.5631940186722204E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":1954.2516014025325},{"$f":"+E441-E442","v":14.56993839360279},{"$f":"+F441-F442","v":30.55310139360278},{"$f":"+G441-G442","v":45.331011393602765},59.004216393602746,71.540964393602735,73.825785393602729,73.825785393602757,73.827108393602771,73.825785393602757,73.825785393602757,73.827108393602771,73.825785393602757,73.827108393602771,73.827108393602771,73.825785393602757,73.829754393602769,73.828431393602756,149.6932203936027,227.6430573936027,227.64305739360282,227.64305739360282,14.708645136874864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":27964.949197334812},"     Begin Cumulative Difference",{"$f":"+$C455","v":27964.949197334812},{"$f":"+E457","v":28002.932745785893},{"$f":"+F457","v":27786.936294236973},27336.019842688056,26667.773391139137,25798.496939590219,24743.2704880413,23657.494036492382,22571.717584943464,21485.941133394546,20400.174681845627,19314.398230296709,18228.60177874779,17142.845327198873,16057.048875649954,14971.272424101036,13885.465972552118,12799.629521003199,11713.84306945428,9496.6966179053616,6148.2201663564429,2799.7437148075242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":37.983548451081333},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-215.99645154891869},-450.91645154891876,-668.24645154891869,-869.27645154891889,-1055.2264515489187,-1085.7764515489189,-1085.7764515489189,-1085.7764515489189,-1085.7664515489187,-1085.7764515489189,-1085.7964515489189,-1085.7564515489189,-1085.7964515489189,-1085.7764515489189,-1085.8064515489186,-1085.8364515489188,-1085.7864515489186,-2217.1464515489188,-3348.4764515489187,-3348.4764515489187,-3348.4764515489187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":28002.932745785893},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":27786.936294236973},27336.019842688056,26667.773391139137,25798.496939590219,24743.2704880413,23657.494036492382,22571.717584943464,21485.941133394546,20400.174681845627,19314.398230296709,18228.60177874779,17142.845327198873,16057.048875649954,14971.272424101036,13885.465972552118,12799.629521003199,11713.84306945428,9496.6966179053616,6148.2201663564429,2799.7437148075242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":37.983548451081333},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-215.99645154891869},-450.91645154891876,-668.24645154891869,-869.27645154891889,-1055.2264515489187,-1085.7764515489189,-1085.7764515489189,-1085.7764515489189,-1085.7664515489187,-1085.7764515489189,-1085.7964515489189,-1085.7564515489189,-1085.7964515489189,-1085.7764515489189,-1085.8064515489186,-1085.8364515489188,-1085.7864515489186,-2217.1464515489188,-3348.4764515489187,-3348.4764515489187,-2799.7437148075242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38557054652969042},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38557054652969036},0.38557054652969031,0.38557054652969036,0.38557054652969036,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969025,0.38557054652969025,0.38557054652969025,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":9.6269303549265643},{"$f":"IF(F455=0,0,F458*$C460)","v":-54.744300645073444},{"$f":"IF(G455=0,0,G458*$C460)","v":-114.28477464507347},-169.36706314507344,-220.3181166450735,-267.44714414507348,-275.19004164507351,-275.19004164507351,-275.19004164507351,-275.18750714507343,-275.19004164507351,-275.1951106450735,-275.18497264507351,-275.1951106450735,-275.19004164507351,-275.19764514507341,-275.20524864507348,-275.19257614507342,-561.93576814507344,-848.6713566450735,-848.6713566450735,-709.59504451796704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":9.6269303549265643},{"$f":"+F458*F459","v":-83.28186987219037},{"$f":"+G458*G459","v":-173.86010266294525},-257.65614954024278,-335.16739650910654,-406.86423963630239,-418.64341983278445,-418.64341983278445,-418.64341983278445,-418.63956412731909,-418.64341983278445,-418.65113124371504,-418.63570842185385,-418.65113124371504,-418.64341983278439,-418.65498694918017,-418.66655406557618,-418.64727553824969,-854.86636906008016,-1291.0738954655146,-1291.0738954655146,-1079.4987142614025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":10787.479152871903},"     Begin Cumulative DFIT",{"$f":"+C462","v":10787.479152871903},{"$f":"+E463","v":10797.10608322683},{"$f":"+F463","v":10713.824213354639},10539.964110691693,10282.307961151451,9947.1405646423445,9540.2763250060416,9121.6329051732573,8702.989485340473,8284.3460655076888,7865.7065013803694,7447.0630815475852,7028.4119503038701,6609.7762418820166,6191.1251106383015,5772.4816908055172,5353.8267038563372,4935.1601497907614,4516.5128742525121,3661.646505192432,2370.5726097269171,1079.4987142614025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":10797.10608322683},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":10713.824213354639},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":10539.964110691693},10282.307961151451,9947.1405646423445,9540.2763250060416,9121.6329051732573,8702.989485340473,8284.3460655076888,7865.7065013803694,7447.0630815475852,7028.4119503038701,6609.7762418820166,6191.1251106383015,5772.4816908055172,5353.8267038563372,4935.1601497907614,4516.5128742525121,3661.646505192432,2370.5726097269171,1079.4987142614025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38557054652969042},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38557054652969036},0.38557054652969031,0.38557054652969036,0.38557054652969036,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969025,0.38557054652969025,0.38557054652969025,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38557054652969042},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38557054652969036},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38557054652969031},0.38557054652969036,0.38557054652969036,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969025,0.38557054652969025,0.38557054652969025,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0.38557054652969031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":10787.479152871903},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":10797.10608322683},{"$f":"+E466+F461","v":10713.824213354639},{"$f":"+F466+G461","v":10539.964110691693},10282.307961151451,9947.1405646423445,9540.2763250060416,9121.6329051732573,8702.989485340473,8284.3460655076888,7865.7065013803694,7447.0630815475852,7028.4119503038701,6609.7762418820166,6191.1251106383015,5772.4816908055172,5353.8267038563372,4935.1601497907614,4516.5128742525121,3661.646505192432,2370.5726097269171,1079.4987142614025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":7087.7163740645083},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":7097.3433044194344},{"$f":"IF(F460<>0,+E467+F460,0)","v":7042.5990037743613},{"$f":"IF(G460<>0,+F467+G460,0)","v":6928.3142291292879},6758.9471659842147,6538.6290493391416,6271.1819051940683,5995.9918635489948,5720.8018219039213,5445.6117802588478,5170.4242731137747,4895.2342314687012,4620.0391208236279,4344.8541481785542,4069.6590375334808,3794.4689958884073,3519.2713507433341,3244.0661020982607,2968.8735259531873,2406.9377578081139,1558.2664011630404,709.59504451796693,-1.1368683772161603E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3699.7627788073951},{"$f":"+E470","v":3699.7627788073951},{"$f":"+F470","v":3671.2252095802783},3611.6498815624063,3523.360795167237,3408.5115153032039,3269.0944198119751,3125.6410416242643,2982.1876634365535,2838.7342852488428,2695.282228266597,2551.8288500788863,2408.3728294802449,2264.9220937034647,2121.4660731048234,1978.0126949171126,1834.5553531130058,1691.0940476925032,1547.6393482993269,1254.7087473843203,812.30620856387918,369.90366974343806,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,{"$f":"+BR470","v":2.6147972675971687E-12},2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":28.537569227116926},59.575328017871783,88.289086395169335,114.84927986403304,139.41709549122891,143.45337818771094,143.45337818771094,143.45337818771094,143.45205698224567,143.45337818771094,143.45602059864154,143.45073577678033,143.45602059864154,143.45337818771088,143.45734180410676,143.4613054205027,143.45469939317627,292.93060091500672,442.40253882044112,442.40253882044112,369.90366974343544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":3699.7627788073951},"     End Excess Deferred",{"$f":"+E468-E469","v":3699.7627788073951},{"$f":"+F468-F469","v":3671.2252095802783},3611.6498815624063,3523.360795167237,3408.5115153032039,3269.0944198119751,3125.6410416242643,2982.1876634365535,2838.7342852488428,2695.282228266597,2551.8288500788863,2408.3728294802449,2264.9220937034647,2121.4660731048234,1978.0126949171126,1834.5553531130058,1691.0940476925032,1547.6393482993269,1254.7087473843203,812.30620856387918,369.90366974343806,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,{"$f":"+BR468-BR469","v":2.6147972675971687E-12},2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12,2.6147972675971687E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3699.7627788073937},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":28.537569227116926},{"$f":"+G460-G461","v":59.575328017871783},88.289086395169335,114.84927986403304,139.41709549122891,143.45337818771094,143.45337818771094,143.45337818771094,143.45205698224567,143.45337818771094,143.45602059864154,143.45073577678033,143.45602059864154,143.45337818771088,143.45734180410676,143.4613054205027,143.45469939317627,292.93060091500672,442.40253882044112,442.40253882044112,369.90366974343544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":9293.94650863672},"     Begin Cumulative Difference",{"$f":"+$C474","v":9293.94650863672},{"$f":"+E476","v":10235.597225983141},{"$f":"+F476","v":10929.927943329563},11395.498660675985,11649.469378022406,11707.690095368827,11584.850812715249,11294.54153006167,10976.672247408091,10658.802964754512,10340.953682100933,10023.084399447354,9705.2451167937761,9387.3558341401967,9069.4865514866178,8751.6372688330393,8433.7679861794604,8115.9087035258817,7797.9894208723026,7480.1101382187235,6143.2508555651448,3787.3815729115659,1431.5122902579869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":941.65071734642106},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":694.3307173464209},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":465.57071734642113},253.97071734642122,58.220717346421225,-122.83928265357872,-290.30928265357898,-317.86928265357892,-317.86928265357892,-317.84928265357894,-317.86928265357892,-317.83928265357895,-317.8892826535789,-317.86928265357892,-317.84928265357894,-317.86928265357892,-317.85928265357893,-317.91928265357888,-317.87928265357891,-1336.8592826535789,-2355.8692826535789,-2355.8692826535789,-2355.8692826535789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":10235.597225983141},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":10929.927943329563},11395.498660675985,11649.469378022406,11707.690095368827,11584.850812715249,11294.54153006167,10976.672247408091,10658.802964754512,10340.953682100933,10023.084399447354,9705.2451167937761,9387.3558341401967,9069.4865514866178,8751.6372688330393,8433.7679861794604,8115.9087035258817,7797.9894208723026,7480.1101382187235,6143.2508555651448,3787.3815729115659,1431.5122902579869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":941.65071734642106},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":694.3307173464209},465.57071734642113,253.97071734642122,58.220717346421225,-122.83928265357872,-290.30928265357898,-317.86928265357892,-317.86928265357892,-317.84928265357894,-317.86928265357892,-317.83928265357895,-317.8892826535789,-317.86928265357892,-317.84928265357894,-317.86928265357892,-317.85928265357893,-317.91928265357888,-317.87928265357891,-1336.8592826535789,-2355.8692826535789,-2355.8692826535789,-1431.5122902579869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478149,0.35847405795478154,0.35847405795478154,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478143,0.35847405795478143,0.35847405795478143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":238.66137431145043},{"$f":"IF(F474=0,0,F477*$C479)","v":175.97812031145037},{"$f":"IF(G474=0,0,G477*$C479)","v":117.99889831145045},64.368878311450459,14.756040811450459,-31.133616188549528,-73.578887688549599,-80.563969688549577,-80.563969688549577,-80.558900688549585,-80.563969688549577,-80.556366188549589,-80.569038688549583,-80.563969688549577,-80.558900688549585,-80.563969688549577,-80.561435188549581,-80.57664218854957,-80.566504188549573,-338.8269851885496,-597.09506968854964,-597.09506968854964,-362.81678996588681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":238.66137431145043},{"$f":"+F477*F478","v":175.97812031145037},{"$f":"+G477*G478","v":117.99889831145045},64.368878311450459,14.756040811450459,-44.034696129082768,-104.06834661477012,-113.94789165200389,-113.94789165200389,-113.94072217084479,-113.94789165200389,-113.93713743026525,-113.95506113316296,-113.94789165200389,-113.94072217084479,-113.94789165200388,-113.94430691142432,-113.96581535490159,-113.95147639258342,-479.22937196734665,-844.51802176384842,-844.51802176384842,-513.1600197009235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":3585.1398657066147},"     Begin Cumulative DFIT",{"$f":"+C481","v":3585.1398657066147},{"$f":"+E482","v":3823.8012400180651},{"$f":"+F482","v":3999.7793603295154},4117.7782586409658,4182.1471369524161,4196.9031777638666,4152.8684816347841,4048.8001350200138,3934.85224336801,3820.9043517160062,3706.9636295451614,3593.0157378931576,3479.0786004628922,3365.1235393297293,3251.1756476777255,3137.2349255068807,3023.2870338548769,2909.3427269434524,2795.3769115885507,2681.4254351959671,2202.1960632286205,1357.6780414647719,513.1600197009235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":3823.8012400180651},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":3999.7793603295154},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":4117.7782586409658},4182.1471369524161,4196.9031777638666,4152.8684816347841,4048.8001350200138,3934.85224336801,3820.9043517160062,3706.9636295451614,3593.0157378931576,3479.0786004628922,3365.1235393297293,3251.1756476777255,3137.2349255068807,3023.2870338548769,2909.3427269434524,2795.3769115885507,2681.4254351959671,2202.1960632286205,1357.6780414647719,513.1600197009235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37357871315132607},{"$f":"IF(G474=0,0,+G481/G474)","v":0.36594745922094984},0.36135130030340401,0.35899893816986628,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478149,0.35847405795478154,0.35847405795478154,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478143,0.35847405795478143,0.35847405795478143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37357871315132607},{"$f":"IF(F476=0,0,+F482/F476)","v":0.36594745922094984},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36135130030340401},0.35899893816986628,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478154,0.35847405795478149,0.35847405795478154,0.35847405795478154,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478149,0.35847405795478143,0.35847405795478143,0.35847405795478143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":3585.1398657066147},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":3823.8012400180651},{"$f":"+E485+F480","v":3999.7793603295154},{"$f":"+F485+G480","v":4117.7782586409658},4182.1471369524161,4196.9031777638666,4152.8684816347841,4048.8001350200138,3934.85224336801,3820.9043517160062,3706.9636295451614,3593.0157378931576,3479.0786004628922,3365.1235393297293,3251.1756476777255,3137.2349255068807,3023.2870338548769,2909.3427269434524,2795.3769115885507,2681.4254351959671,2202.1960632286205,1357.6780414647719,513.1600197009235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":2355.5507426139766},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":2594.2121169254269},{"$f":"IF(F479<>0,+E486+F479,0)","v":2770.1902372368772},{"$f":"IF(G479<>0,+F486+G479,0)","v":2888.1891355483276},2952.5580138597779,2967.3140546712284,2936.1804384826787,2862.6015507941293,2782.0375811055796,2701.47361141703,2620.9147107284803,2540.3507410399307,2459.7943748513812,2379.2253361628318,2298.6613664742822,2218.1024657857324,2137.5384960971828,2056.9770609086331,1976.4004187200835,1895.833914531534,1557.0069293429844,959.91185965443481,362.81678996588516,-1.6484591469634324E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":1229.5891230926381},{"$f":"+E489","v":1229.5891230926381},{"$f":"+F489","v":1229.5891230926381},1229.5891230926381,1229.5891230926381,1229.5891230926381,1216.6880431521049,1186.1985842258844,1152.8146622624301,1119.4307402989759,1086.0489188166807,1052.6649968532265,1019.2842256115108,985.89820316689747,952.51428120344315,919.13245972114794,885.74853775769361,852.3656660348189,818.97649286846683,785.59152066443301,645.18913388563601,397.76618181033723,150.34322973503845,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,{"$f":"+BR489","v":1.7621459846850485E-12},1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,12.90107994053324,30.489458926220522,33.383921963454313,33.383921963454313,33.381821482295209,33.383921963454313,33.380771241715664,33.386022444613374,33.383921963454313,33.381821482295209,33.383921963454299,33.382871722874739,33.389173166352023,33.384972204033843,140.40238677879705,247.42295207529878,247.42295207529878,150.34322973503669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":1229.5891230926381},"     End Excess Deferred",{"$f":"+E487-E488","v":1229.5891230926381},{"$f":"+F487-F488","v":1229.5891230926381},1229.5891230926381,1229.5891230926381,1229.5891230926381,1216.6880431521049,1186.1985842258844,1152.8146622624301,1119.4307402989759,1086.0489188166807,1052.6649968532265,1019.2842256115108,985.89820316689747,952.51428120344315,919.13245972114794,885.74853775769361,852.3656660348189,818.97649286846683,785.59152066443301,645.18913388563601,397.76618181033723,150.34322973503845,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,{"$f":"+BR487-BR488","v":1.7621459846850485E-12},1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12,1.7621459846850485E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":1229.5891230926366},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,12.90107994053324,30.489458926220522,33.383921963454313,33.383921963454313,33.381821482295209,33.383921963454313,33.380771241715664,33.386022444613374,33.383921963454313,33.381821482295209,33.383921963454299,33.382871722874739,33.389173166352023,33.384972204033843,140.40238677879705,247.42295207529878,247.42295207529878,150.34322973503669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":30097.231289999978},{"$f":"SUM(E493:CI493)","v":30097.231289999982},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":796.94248673452034},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":952.48030162934026},1113.9890151611107,1419.2028155707558,1882.1087845160057,2310.0307908841132,2402.7793127585901,1935.3717762017855,1771.4247823668395,1686.5360658047277,1476.8394446069235,1316.8114977437692,1253.4236445899414,1150.9998388026518,913.26138657979857,663.44966160884883,774.72919614360569,963.97203599680188,1062.1154337895853,1190.33604854904,1006.4965276413441,632.03526695560913,150.34322973503669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":77.408675132708026},77.408675132708026,77.408675132708083,77.408675132708083,77.408675132708083,77.408675132708083,77.408675132708083,77.40867513270814,77.40867513270814,77.408675132708197,77.408675132708197,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708254,30.095691263460829,2.9174522424396798,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":796.94248673452023},{"$f":"SUM(F498:F518)","v":952.48030162934037},1113.9890151611103,1419.2028155707555,1882.1087845160052,2310.0307908841128,2402.7793127585896,1935.3717762017852,1771.4247823668391,1686.5360658047284,1476.8394446069235,1316.811497743769,1253.4236445899414,1150.9998388026515,913.26138657979857,663.44966160884871,774.72919614360569,963.97203599680199,1062.1154337895853,1190.33604854904,1006.4965276413441,632.03526695560913,150.34322973503669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.408675132708026,77.408675132708026,77.408675132708083,77.408675132708083,77.408675132708083,77.408675132708083,77.408675132708083,77.40867513270814,77.40867513270814,77.408675132708197,77.408675132708197,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708183,77.408675132708254,30.095691263460829,2.9174522424396798,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":562.35386831205005},{"$f":"+F110","v":562.35386831205005},562.3538683120496,562.3538683120496,562.3538683120496,562.3538683120496,562.35386831205005,70.656097738687151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":23.210111422242264},{"$f":"+F129","v":71.572376422242314},71.572376422242314,71.572376422242314,71.572376422242343,71.572376422242371,71.572376422242371,67.915777611415791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":29.428995667702914},90.757603596261845,90.757603596261788,90.757603596261788,90.757603596261788,90.757603596261731,90.757603596261731,65.383808111418148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},12.44793698987047,38.383787115381196,38.383787115381196,38.383787115381196,38.383787115381182,38.383787115381153,38.383787115381139,18.882300351312928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,84.007353151294552,259.06649570406034,259.06649570406034,259.06649570406023,259.06649570406023,259.06649570406023,259.06649570406012,68.250076170943743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,39.206104248909327,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,83.95616508277169,2.9349454378604802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,46.191361868566773,55.571838839173637,55.571838839173637,55.571838839173665,55.571838839173637,55.571838839173722,44.817019102682437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,12.016493099880968,37.059601890032383,37.059601890032383,37.059601890032411,37.059601890032411,37.059601890032411,21.419777895711292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},13.171678822586514,124.5335617159177,124.5335617159177,124.5335617159177,124.53356171591764,124.53356171591759,124.53356171591759,124.53356171591759,124.53356171591753,124.53356171591747,124.53356171591747,43.523703483636751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,20.712283862211201,195.84566829302923,195.84566829302935,195.84566829302923,195.84566829302935,195.84566829302946,195.84566829302946,195.84566829302946,195.84566829302958,195.84566829302958,195.84566829302958,23.698435321900782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,30.575019243893266,289.30209434637914,289.30209434637936,289.30209434637914,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,289.30209434637891,258.20720047038105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,38.494499995463244,88.228005117282351,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282407,88.228005117282351,88.228005117282351,58.585994841059517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63.318328360358919,63.318328360358919,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360358976,63.318328360359033,63.318328360359033,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359089,63.318328360359146,16.005344491111728,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.090346772349115,14.0903467723491,14.0903467723491,14.090346772349115,14.0903467723491,14.0903467723491,14.090346772349093,14.090346772349093,14.090346772349093,14.090346772349093,14.0903467723491,14.0903467723491,2.9174522424396798,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":112.21509049180239},{"$f":"+F376","v":112.21509049180239},112.21509049180239,112.21509049180233,112.21509049180239,112.21509049180239,112.21509049180239,112.21509049180244,112.21509049180244,112.21509049180244,112.2150904918025,112.21509049180256,112.21509049180256,112.21509049180256,112.21509049180256,112.2150904918025,112.21509049180244,109.80977792884812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":18.746127979170694},{"$f":"+F395","v":23.182146979170696},25.294977979170703,25.294977979170689,25.29233197917069,25.293654979170704,25.291008979170698,25.294977979170703,25.297623979170723,25.296300979170731,25.292331979170704,25.294977979170717,25.293654979170718,25.297623979170723,34.329744979170727,77.897457979170753,77.897457979170781,77.897457979170809,58.429096141289861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":26.257618233446536},{"$f":"+F414","v":35.236819233446539},43.542613233446545,47.399158233446514,47.397835233446528,47.400481233446556,47.399158233446542,47.400481233446527,47.400481233446527,47.3978352334465,47.401804233446541,47.399158233446514,47.400481233446499,47.404450233446497,47.399158233446514,65.558656233446456,145.98250323344638,145.98250323344632,145.98250323344638,76.142861653993094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":39.589731902205628},{"$f":"+F433","v":59.400333902205674},77.726529902205669,94.679451902205699,98.51879790220562,98.520120902205605,98.517474902205691,98.520120902205662,98.517474902205691,98.521443902205647,98.518797902205733,98.518797902205677,98.521443902205647,98.516151902205706,98.522766902205689,98.521443902205704,187.96153590220587,303.74520390220573,303.74520390220573,303.74520390220584,89.027979352001353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":14.56993839360279},{"$f":"+F452","v":30.55310139360278},45.331011393602765,59.004216393602746,71.540964393602735,73.825785393602729,73.825785393602757,73.827108393602771,73.825785393602757,73.825785393602757,73.827108393602771,73.825785393602757,73.827108393602771,73.827108393602771,73.825785393602757,73.829754393602769,73.828431393602756,149.6932203936027,227.6430573936027,227.64305739360282,227.64305739360282,14.708645136874864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":28.537569227116926},59.575328017871783,88.289086395169335,114.84927986403304,139.41709549122891,143.45337818771094,143.45337818771094,143.45337818771094,143.45205698224567,143.45337818771094,143.45602059864154,143.45073577678033,143.45602059864154,143.45337818771088,143.45734180410676,143.4613054205027,143.45469939317627,292.93060091500672,442.40253882044112,442.40253882044112,369.90366974343544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,12.90107994053324,30.489458926220522,33.383921963454313,33.383921963454313,33.381821482295209,33.383921963454313,33.380771241715664,33.386022444613374,33.383921963454313,33.381821482295209,33.383921963454299,33.382871722874739,33.389173166352023,33.384972204033843,140.40238677879705,247.42295207529878,247.42295207529878,150.34322973503669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"384","index":24,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":21818.431781999992}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":21818.431781999992},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":21818.431781999992}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":381888.82},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":201826.44},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2.7E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":115501.34000000001},{"$f":"IFERROR(+B11/$B$32,0)","v":0.30961898354634104},{"$f":"+C11*$D$8","v":118240.0282761116},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":3192.4807634550129},{"$f":"+F11*E11","v":67042.096032555273},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":51197.932243556323},{"$f":"+$E$8*J11","v":48453.919455310468},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.24007716459404657}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3824.7799999999997},{"$f":"IFERROR(+B12/$B$32,0)","v":1.0252906986952481E-2},{"$f":"+C12*$D$8","v":3915.4705508170382},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":105.71770487206003},{"$f":"+F12*E12","v":2114.3540974412003},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":1801.1164533758379},{"$f":"+$E$8*J12","v":1704.5835200207928},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":8.4457889661076757E-3}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":22952.62},6.1528003693510545E-2,23496.856727470386,{"$f":"2018-A13","v":19},634.41513164170044,12053.887501192308,11442.969226278077,10829.669967568996,5.3658331225428124E-2]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25872.570000000003},6.9355375661715762E-2,26486.042572109352,18,715.12314944695254,12872.216690045145,13613.825882064208,12884.177033364105,6.383790465393982E-2]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":53923.37000000001},0.14454982954131321,55201.963834733244,17,1490.4530235377977,25337.70140014256,29864.262434590684,28263.652518506409,0.14003939483105587]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17855.420000000002},4.7864180547108878E-2,18278.795429402366,16,493.52747659386387,7896.4396255018219,10382.355803900544,9825.901356433922,4.8684906479220073E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15657.850000000002},4.1973258505235318E-2,16029.118162119279,15,432.78619037722052,6491.7928556583074,9537.3253064609708,9026.1612523719778,4.4722392429713265E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15519.079999999998},4.1601264324503499E-2,15887.057743392739,14,428.95055907160395,6005.3078270024553,9881.749916390283,9352.1260243192301,4.6337467104504391E-2]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17673.59},4.7376757459392044E-2,18092.654001593426,13,488.50165804302247,6350.5215545592919,11742.132447034135,11112.799187193479,5.5061166352602164E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13580.500000000005},3.64046045357663E-2,13902.511468730439,12,375.36780965572189,4504.4137158686626,9398.0977528617768,8894.3957616103016,4.4069527072916226E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17150.080000000005},4.5973408943467096E-2,17556.730892798096,11,474.03173410554859,5214.3490751610343,12342.381817637062,11680.877493909775,5.787585359930926E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15642.280000000004},4.1931520742073299E-2,16013.178976995896,10,432.3558323788892,4323.5583237888923,11689.620653207003,11063.101824095891,5.4814928232871228E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11178.12},2.9964658006210367E-2,11443.16788769523,9,308.9655329677712,2780.6897967099408,8662.4780909852889,8198.2024919926207,4.0620061930402282E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18755.11},5.027593701077248E-2,19199.818259438231,8,518.39509300483223,4147.1607440386579,15052.657515399573,14245.892810082003,7.0584868910545134E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6462.3300000000008},1.7323262621377605E-2,6615.5603210280005,7,178.62012866775601,1250.340900674292,5365.2194203537083,5077.6642388053651,2.5158568118257278E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1494.4299999999998},4.0060478742597995E-3,1529.8648955645833,6,41.306352180243749,247.8381130814625,1282.0267824831208,1213.3150644146604,6.0116754990805982E-3]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":373043.47000000015},null,{"$f":"SUM(D11:D31)","v":381888.81999999983},null,{"$f":"SUM(F11:F31)","v":10310.998139999998},{"$f":"SUM(G11:G31)","v":168632.66825342132},{"$f":"SUM(H11:H31)","v":213256.1517465786},{"$f":"SUM(I11:I31)","v":201826.43999999997}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":48453.919455310468},null,{"$f":"+$F11","v":3192.4807634550129},{"$f":"+$F11","v":3192.4807634550129},3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,{"$f":"+$F11","v":3192.4807634550129},3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129,3192.4807634550129]
[1998,null,{"$f":"+I12","v":1704.5835200207928},null,{"$f":"+$F12","v":105.71770487206003},105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003,105.71770487206003]
[1999,null,10829.669967568996,null,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044,634.41513164170044]
[{"$f":"A40+1","v":2000},null,12884.177033364105,null,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254,715.12314944695254]
[{"$f":"A41+1","v":2001},null,28263.652518506409,null,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977,1490.4530235377977]
[2002,null,9825.901356433922,null,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,{"$f":"+$F16","v":493.52747659386387},493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387,493.52747659386387]
[2003,null,9026.1612523719778,null,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,{"$f":"+$F17","v":432.78619037722052},432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052,432.78619037722052]
[2004,null,9352.1260243192301,null,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,{"$f":"+$F18","v":428.95055907160395},428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395,428.95055907160395]
[2005,null,11112.799187193479,null,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247,488.50165804302247]
[2006,null,8894.3957616103016,null,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189,375.36780965572189]
[2007,null,11680.877493909775,null,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859,474.03173410554859]
[2008,null,11063.101824095891,null,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892,432.3558323788892]
[2009,null,8198.2024919926207,null,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712,308.9655329677712]
[2010,null,14245.892810082003,null,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223,518.39509300483223]
[{"$f":"A51+1","v":2011},null,5077.6642388053651,null,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,{"$f":"+$F25","v":178.62012866775601},178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,{"$f":"+$F25","v":178.62012866775601},178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601,178.62012866775601]
[2012,null,1213.3150644146604,null,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,{"$f":"+$F26","v":41.306352180243749},41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,{"$f":"+$F26","v":41.306352180243749},41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749,41.306352180243749]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":201826.43999999997},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":10310.998139999998},10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,{"$f":"SUM(BQ38:BQ58)","v":10310.998139999998},10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998,10310.998139999998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":310.08000000000015},{"$f":"C67-SUM(E67:AY67)","v":310.08000000000015},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":85.319999999999865},{"$f":"C68-SUM(E68:AY68)","v":-1.2789769243681803E-13},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":85.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1536.0299999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1024.02},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":512.01},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2885.6800000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1154.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":577.15},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8163.489999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2332.52},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2332.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2332.4499999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1166.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2473.9399999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":556.80999999999995},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":556.82000000000005},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":556.78},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":556.80999999999995},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":246.72},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2199.0599999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":396.08},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":396.05},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":396.02},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":396.1},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":395.95},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":218.86},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2250.4600000000005},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":346.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":346.27},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":346.24},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":346.33},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":345.98},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":346.25},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":173.15},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2608.3499999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1043.21},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1043.4000000000001},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.74},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2806.16},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":801.89},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":801.57},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":801.77},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":400.93},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4556.5599999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1012.63},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1012.69},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1012.33},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1012.6},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":506.31},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2540.06},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":461.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":461.91},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":461.85},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":461.59},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":461.89},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":230.94},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2145.2099999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":330.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":330.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":330.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":330.05},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":329.82},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":330.04},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":165.02},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1860.2600000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.39},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.4},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.37},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.4},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.35},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.42},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.46},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":86.47},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":489.43999999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":36.700000000000003},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34.130000000000003},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.32},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.32},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.32},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.33},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.32},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.33},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.32},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.31},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.31},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.32},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.32},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":33.369999999999997},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18.72},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":36910.100000000006},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":9835.0199999999986},{"$f":"SUM(F67:F88)","v":9234.909999999998},{"$f":"SUM(G67:G88)","v":7623.1299999999992},4957.3599999999988,2573.34,1412.84,624.95000000000005,119.8,33.32,33.31,33.31,33.32,33.32,33.369999999999997,18.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":48143.839455310466},"     Begin Cumulative Difference",{"$f":"+$C94","v":48143.839455310466},{"$f":"+E96","v":44951.35869185545},{"$f":"+F96","v":41758.877928400434},38566.397164945418,35373.916401490402,32181.435638035389,28988.954874580377,25796.474111125364,22603.993347670352,19411.512584215339,16219.031820760327,13026.551057305314,9834.0702938503018,6641.5895303952893,3449.1087669402764,256.62800348526343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-3192.4807634550129},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-3192.4807634550129},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-3192.4807634550129},-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":44951.35869185545},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":41758.877928400434},38566.397164945418,35373.916401490402,32181.435638035389,28988.954874580377,25796.474111125364,22603.993347670352,19411.512584215339,16219.031820760327,13026.551057305314,9834.0702938503018,6641.5895303952893,3449.1087669402764,256.62800348526343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-3192.4807634550129},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-3192.4807634550129},-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-3192.4807634550129,-256.62800348526343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38575000000000004},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-809.13424949767307},{"$f":"IF(F94=0,0,F97*$C99)","v":-809.13424949767307},{"$f":"IF(G94=0,0,G97*$C99)","v":-809.13424949767307},-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-809.13424949767307,-65.042367483340016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-1231.4994545027712},{"$f":"+F97*F98","v":-1231.4994545027714},{"$f":"+G97*G98","v":-1231.4994545027714},-1231.4994545027716,-1231.4994545027716,-1231.4994545027716,-1231.4994545027716,-1231.4994545027716,-1231.4994545027719,-1231.4994545027716,-1231.4994545027716,-1231.4994545027716,-1231.4994545027716,-1231.4994545027716,-1231.4994545027719,-98.994252344440383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":18571.48606988601},"     Begin Cumulative DFIT",{"$f":"+C101","v":18571.48606988601},{"$f":"+E102","v":17339.986615383241},{"$f":"+F102","v":16108.48716088047},14876.987706377698,13645.488251874927,12413.988797372156,11182.489342869385,9950.9898883666137,8719.4904338638426,7487.9909793610705,6256.4915248582984,5024.9920703555272,3793.4926158527555,2561.9931613499839,1330.4937068472123,98.994252344440383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":17339.986615383241},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":16108.48716088047},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":14876.987706377698},13645.488251874927,12413.988797372156,11182.489342869385,9950.9898883666137,8719.4904338638426,7487.9909793610705,6256.4915248582984,5024.9920703555272,3793.4926158527555,2561.9931613499839,1330.4937068472123,98.994252344440383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38575000000000004},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38575000000000004},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38575000000000004},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38575000000000009},0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":18571.48606988601},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":17339.986615383241},{"$f":"+E105+F100","v":16108.48716088047},{"$f":"+F105+G100","v":14876.987706377698},13645.488251874927,12413.988797372156,11182.489342869385,9950.9898883666137,8719.4904338638426,7487.9909793610705,6256.4915248582984,5024.9920703555272,3793.4926158527555,2561.9931613499839,1330.4937068472123,98.994252344440383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":12202.056109948438},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":11392.921860450766},{"$f":"IF(F99<>0,+E106+F99,0)","v":10583.787610953093},{"$f":"IF(G99<>0,+F106+G99,0)","v":9774.653361455421},8965.5191119577485,8156.3848624600751,7347.2506129624016,6538.1163634647282,5728.9821139670548,4919.8478644693814,4110.713614971708,3301.5793654740351,2492.4451159763621,1683.3108664786891,874.17661698101608,65.042367483343014,2.9984903449076228E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":6369.4299599375718},{"$f":"+E109","v":5947.064754932474},{"$f":"+F109","v":5524.6995499273753},5102.3343449222766,4679.9691399171779,4257.6039349120792,3835.2387299069806,3412.8735249018819,2990.5083198967832,2568.1431148916845,2145.7779098865858,1723.4127048814871,1301.0474998763884,878.68229487128986,456.31708986619128,33.951884861092481,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,{"$f":"+BR109","v":-7.8870243669371121E-12},-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":422.36520500509812},{"$f":"+F99-F100","v":422.36520500509835},422.36520500509835,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.3652050050988,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.3652050050988,33.951884861100368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":6369.4299599375718},"     End Excess Deferred",{"$f":"+E107-E108","v":5947.064754932474},{"$f":"+F107-F108","v":5524.6995499273753},5102.3343449222766,4679.9691399171779,4257.6039349120792,3835.2387299069806,3412.8735249018819,2990.5083198967832,2568.1431148916845,2145.7779098865858,1723.4127048814871,1301.0474998763884,878.68229487128986,456.31708986619128,33.951884861092481,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,{"$f":"+BR107-BR108","v":-7.8870243669371121E-12},-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12,-7.8870243669371121E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":6369.429959937579},{"$f":"+E99-E100","v":422.36520500509812},{"$f":"+F99-F100","v":422.36520500509835},{"$f":"+G99-G100","v":422.36520500509835},422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.3652050050988,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.3652050050988,33.951884861100368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":1619.2635200207928},"     Begin Cumulative Difference",{"$f":"+$C113","v":1619.2635200207928},{"$f":"+E115","v":1598.8658151487327},{"$f":"+F115","v":1493.1481102766727},1387.4304054046127,1281.7127005325526,1175.9949956604926,1070.2772907884325,964.5595859163725,858.84188104431246,753.12417617225242,647.40647130019238,541.68876642813234,435.9710615560723,330.25335668401226,224.53565181195222,118.8179469398922,13.10024206783217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-20.397704872060032},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-105.71770487206003},-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":1598.8658151487327},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":1493.1481102766727},1387.4304054046127,1281.7127005325526,1175.9949956604926,1070.2772907884325,964.5595859163725,858.84188104431246,753.12417617225242,647.40647130019238,541.68876642813234,435.9710615560723,330.25335668401226,224.53565181195222,118.8179469398922,13.10024206783217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":-20.397704872060032},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-105.71770487206003},-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-105.71770487206003,-13.10024206783217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38574999999999998},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-5.1697982998236149},{"$f":"IF(F113=0,0,F116*$C118)","v":-26.794152299823615},{"$f":"IF(G113=0,0,G116*$C118)","v":-26.794152299823615},-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-26.794152299823615,-3.3202563520920636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-7.8684146543971574},{"$f":"+F116*F117","v":-40.780604654397152},{"$f":"+G116*G117","v":-40.780604654397152},-40.780604654397152,-40.780604654397152,-40.780604654397152,-40.780604654397152,-40.780604654397152,-40.780604654397145,-40.780604654397145,-40.780604654397152,-40.780604654397152,-40.780604654397152,-40.780604654397152,-40.780604654397159,-40.780604654397159,-5.0534183776662616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":624.63090284802081},"     Begin Cumulative DFIT",{"$f":"+C120","v":624.63090284802081},{"$f":"+E121","v":616.76248819362365},{"$f":"+F121","v":575.98188353922649},535.20127888482932,494.42067423043216,453.64006957603499,412.85946492163782,372.07886026724066,331.29825561284349,290.51765095844632,249.73704630404919,208.95644164965205,168.17583699525488,127.39523234085773,86.61462768646058,45.834023032063421,5.0534183776662616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":616.76248819362365},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":575.98188353922649},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":535.20127888482932},494.42067423043216,453.64006957603499,412.85946492163782,372.07886026724066,331.29825561284349,290.51765095844632,249.73704630404919,208.95644164965205,168.17583699525488,127.39523234085773,86.61462768646058,45.834023032063421,5.0534183776662616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38574999999999998},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38574999999999998},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38574999999999998},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":624.63090284802081},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":616.76248819362365},{"$f":"+E124+F119","v":575.98188353922649},{"$f":"+F124+G119","v":535.20127888482932},494.42067423043216,453.64006957603499,412.85946492163782,372.07886026724066,331.29825561284349,290.51765095844632,249.73704630404919,208.95644164965205,168.17583699525488,127.39523234085773,86.61462768646058,45.834023032063421,5.0534183776662616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":410.40233914926995},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":405.23254084944631},{"$f":"IF(F118<>0,+E125+F118,0)","v":378.43838854962269},{"$f":"IF(G118<>0,+F125+G118,0)","v":351.64423624979906},324.85008394997544,298.05593165015182,271.2617793503282,244.46762705050457,217.67347475068095,190.87932245085733,164.08517015103371,137.29101785121009,110.49686555138646,83.702713251562841,56.908560951739226,30.11440865191561,3.3202563520919952,-6.8389738316909643E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":214.22856369875086},{"$f":"+E128","v":211.52994734417732},{"$f":"+F128","v":197.54349498960377},183.55704263503023,169.57059028045668,155.58413792588314,141.5976855713096,127.61123321673605,113.62478086216251,99.63832850758898,85.651876153015451,71.665423798441907,57.67897144386837,43.692519089294834,29.706066734721297,15.719614380147753,1.7331620255742095,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,{"$f":"+BR128","v":1.1546319456101628E-14},1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":2.6986163545735424},{"$f":"+F118-F119","v":13.986452354573537},13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.98645235457353,13.98645235457353,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573544,13.986452354573544,1.733162025574198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":214.22856369875086},"     End Excess Deferred",{"$f":"+E126-E127","v":211.52994734417732},{"$f":"+F126-F127","v":197.54349498960377},183.55704263503023,169.57059028045668,155.58413792588314,141.5976855713096,127.61123321673605,113.62478086216251,99.63832850758898,85.651876153015451,71.665423798441907,57.67897144386837,43.692519089294834,29.706066734721297,15.719614380147753,1.7331620255742095,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,{"$f":"+BR126-BR127","v":1.1546319456101628E-14},1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14,1.1546319456101628E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":214.2285636987508},{"$f":"+E118-E119","v":2.6986163545735424},{"$f":"+F118-F119","v":13.986452354573537},{"$f":"+G118-G119","v":13.986452354573537},13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.98645235457353,13.98645235457353,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573544,13.986452354573544,1.733162025574198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":9293.6399675689972},"     Begin Cumulative Difference",{"$f":"+$C132","v":9293.6399675689972},{"$f":"+E134","v":9683.2448359272967},{"$f":"+F134","v":9560.8397042855959},8926.4245726438949,8292.0094410021939,7657.5943093604938,7023.1791777187937,6388.7640460770936,5754.3489144353935,5119.9337827936934,4485.5186511519933,3851.1035195102927,3216.6883878685921,2582.2732562268916,1947.858124585191,1313.4429929434905,679.02786130179004,44.612729660089599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":389.60486835829954},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-122.40513164170045},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-634.41513164170044},-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":9683.2448359272967},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":9560.8397042855959},8926.4245726438949,8292.0094410021939,7657.5943093604938,7023.1791777187937,6388.7640460770936,5754.3489144353935,5119.9337827936934,4485.5186511519933,3851.1035195102927,3216.6883878685921,2582.2732562268916,1947.858124585191,1313.4429929434905,679.02786130179004,44.612729660089599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":389.60486835829954},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-122.40513164170045},-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-634.41513164170044,-44.612729660089599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38042691616217744},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.3804269161621775},0.3804269161621775,0.38042691616217755,0.38042691616217755,0.38042691616217761,0.38042691616217761,0.38042691616217761,0.38042691616217761,0.38042691616217755,0.38042691616217755,0.38042691616217755,0.38042691616217755,0.3804269161621775,0.38042691616217755,0.38042691616217761,0.38042691616217794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":98.745353885411021},{"$f":"IF(F132=0,0,F135*$C137)","v":-31.02358061458898},{"$f":"IF(G132=0,0,G135*$C137)","v":-160.79251511458898},-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-160.79251511458898,-11.30709633234971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":98.745353885411021},{"$f":"+F135*F136","v":-46.56620675287747},{"$f":"+G135*G136","v":-241.34859209707398},-241.34859209707398,-241.348592097074,-241.348592097074,-241.34859209707403,-241.34859209707403,-241.34859209707403,-241.34859209707403,-241.348592097074,-241.348592097074,-241.348592097074,-241.348592097074,-241.34859209707398,-241.348592097074,-241.34859209707403,-16.971883166164815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":3585.0216174897405},"     Begin Cumulative DFIT",{"$f":"+C139","v":3585.0216174897405},{"$f":"+E140","v":3683.7669713751516},{"$f":"+F140","v":3637.2007646222742},3395.8521725252003,3154.5035804281265,2913.1549883310527,2671.8063962339788,2430.457804136905,2189.1092120398312,1947.7606199427571,1706.412027845683,1465.063435748609,1223.7148436515349,982.36625155446086,741.0176594573868,499.66906736031285,258.32047526323885,16.971883166164815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":3683.7669713751516},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":3637.2007646222742},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":3395.8521725252003},3154.5035804281265,2913.1549883310527,2671.8063962339788,2430.457804136905,2189.1092120398312,1947.7606199427571,1706.412027845683,1465.063435748609,1223.7148436515349,982.36625155446086,741.0176594573868,499.66906736031285,258.32047526323885,16.971883166164815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.38042691616217744},{"$f":"IF(G132=0,0,+G139/G132)","v":0.3804269161621775},0.3804269161621775,0.38042691616217755,0.38042691616217755,0.38042691616217761,0.38042691616217761,0.38042691616217761,0.38042691616217761,0.38042691616217755,0.38042691616217755,0.38042691616217755,0.38042691616217755,0.3804269161621775,0.38042691616217755,0.38042691616217761,0.38042691616217794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38042691616217744},{"$f":"IF(F134=0,0,+F140/F134)","v":0.3804269161621775},{"$f":"IF(G134=0,0,+G140/G134)","v":0.3804269161621775},0.38042691616217755,0.38042691616217755,0.38042691616217761,0.38042691616217761,0.38042691616217761,0.38042691616217761,0.38042691616217755,0.38042691616217755,0.38042691616217755,0.38042691616217755,0.3804269161621775,0.38042691616217755,0.38042691616217761,0.38042691616217794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":3585.0216174897405},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":3683.7669713751516},{"$f":"+E143+F138","v":3637.2007646222742},{"$f":"+F143+G138","v":3395.8521725252003},3154.5035804281265,2913.1549883310527,2671.8063962339788,2430.457804136905,2189.1092120398312,1947.7606199427571,1706.412027845683,1465.063435748609,1223.7148436515349,982.36625155446086,741.0176594573868,499.66906736031285,258.32047526323885,16.971883166164815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":2355.4730497803625},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":2454.2184036657736},{"$f":"IF(F137<>0,+E144+F137,0)","v":2423.1948230511848},{"$f":"IF(G137<>0,+F144+G137,0)","v":2262.4023079365957},2101.6097928220065,1940.8172777074176,1780.0247625928287,1619.2322474782397,1458.4397323636508,1297.6472172490619,1136.854702134473,976.06218701988405,815.26967190529513,654.4771567907062,493.68464167611722,332.89212656152824,172.09961144693926,11.307096332350284,5.737632591262809E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":1229.5485677093779},{"$f":"+E147","v":1229.5485677093779},{"$f":"+F147","v":1214.0059415710894},1133.4498645886044,1052.8937876061195,972.33771062363451,891.78163364114948,811.22555665866446,730.66947967617944,650.11340269369441,569.55732571120939,489.00124872872436,408.44517174623934,327.88909476375431,247.33301778126929,166.7769407987843,86.220863816299271,5.6647868338142189,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,{"$f":"+BR147","v":-8.8640206286072498E-13},-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":15.54262613828849},80.556076982484996,80.556076982484996,80.556076982485024,80.556076982485024,80.556076982485052,80.556076982485052,80.556076982485052,80.556076982485052,80.556076982485024,80.556076982485024,80.556076982485024,80.556076982485024,80.556076982484996,80.556076982485024,80.556076982485052,5.6647868338151053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":1229.5485677093779},"     End Excess Deferred",{"$f":"+E145-E146","v":1229.5485677093779},{"$f":"+F145-F146","v":1214.0059415710894},1133.4498645886044,1052.8937876061195,972.33771062363451,891.78163364114948,811.22555665866446,730.66947967617944,650.11340269369441,569.55732571120939,489.00124872872436,408.44517174623934,327.88909476375431,247.33301778126929,166.7769407987843,86.220863816299271,5.6647868338142189,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,{"$f":"+BR145-BR146","v":-8.8640206286072498E-13},-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13,-8.8640206286072498E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":1229.5485677093789},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":15.54262613828849},{"$f":"+G137-G138","v":80.556076982484996},80.556076982484996,80.556076982485024,80.556076982485024,80.556076982485052,80.556076982485052,80.556076982485052,80.556076982485052,80.556076982485024,80.556076982485024,80.556076982485024,80.556076982485024,80.556076982484996,80.556076982485024,80.556076982485052,5.6647868338151053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":9998.4970333641049},"     Begin Cumulative Difference",{"$f":"+$C151","v":9998.4970333641049},{"$f":"+E153","v":10437.613883917153},{"$f":"+F153","v":10876.7807344702},10738.807585023247,10023.684435576295,9308.561286129343,8593.4381366823909,7878.3149872354388,7163.1918377884867,6448.0686883415347,5732.9455388945826,5017.8223894476305,4302.6992400006784,3587.5760905537259,2872.4529411067733,2157.3297916598208,1442.2066422128682,727.08349276591571,11.960343318963169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":439.11685055304747},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":439.16685055304742},-137.97314944695256,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":10437.613883917153},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":10876.7807344702},10738.807585023247,10023.684435576295,9308.561286129343,8593.4381366823909,7878.3149872354388,7163.1918377884867,6448.0686883415347,5732.9455388945826,5017.8223894476305,4302.6992400006784,3587.5760905537259,2872.4529411067733,2157.3297916598208,1442.2066422128682,727.08349276591571,11.960343318963169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":439.11685055304747},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":439.16685055304742},-137.97314944695256,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-715.12314944695254,-11.960343318963169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.37506697379095905},0.37506697379095905,0.37506697379095905,0.37506697379095899,0.37506697379095899,0.37506697379095894,0.37506697379095894,0.37506697379095888,0.37506697379095882,0.37506697379095877,0.37506697379095877,0.37506697379095877,0.37506697379095882,0.37506697379095882,0.37506697379095877,0.37506697379095877,0.37506697379095966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":111.29416577266988},{"$f":"IF(F151=0,0,F154*$C156)","v":111.30683827266988},{"$f":"IF(G151=0,0,G154*$C156)","v":-34.96929472733013},-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-181.24796222733013,-3.0313490141912154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":111.29416577266988},{"$f":"+F154*F155","v":111.30683827266988},{"$f":"+G154*G155","v":-51.74917162747623},-268.21907555092821,-268.21907555092821,-268.21907555092821,-268.21907555092821,-268.21907555092815,-268.21907555092815,-268.2190755509281,-268.2190755509281,-268.21907555092804,-268.21907555092804,-268.21907555092804,-268.2190755509281,-268.2190755509281,-268.21907555092804,-268.21907555092804,-4.4859297741444379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":3856.9202306202033},"     Begin Cumulative DFIT",{"$f":"+C158","v":3856.9202306202033},{"$f":"+E159","v":3968.2143963928729},{"$f":"+F159","v":4079.5212346655426},4027.7720630380663,3759.5529874871381,3491.3339119362099,3223.1148363852817,2954.8957608343535,2686.6766852834253,2418.4576097324971,2150.2385341815689,1882.0194586306407,1613.8003830797127,1345.5813075287847,1077.3622319778567,809.14315642692861,540.92408087600052,272.70500532507248,4.4859297741444379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":3968.2143963928729},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":4079.5212346655426},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":4027.7720630380663},3759.5529874871381,3491.3339119362099,3223.1148363852817,2954.8957608343535,2686.6766852834253,2418.4576097324971,2150.2385341815689,1882.0194586306407,1613.8003830797127,1345.5813075287847,1077.3622319778567,809.14315642692861,540.92408087600052,272.70500532507248,4.4859297741444379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.38018405744126205},{"$f":"IF(G151=0,0,+G158/G151)","v":0.37506697379095905},0.37506697379095905,0.37506697379095905,0.37506697379095899,0.37506697379095899,0.37506697379095894,0.37506697379095894,0.37506697379095888,0.37506697379095882,0.37506697379095877,0.37506697379095877,0.37506697379095877,0.37506697379095882,0.37506697379095882,0.37506697379095877,0.37506697379095877,0.37506697379095966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.38018405744126205},{"$f":"IF(F153=0,0,+F159/F153)","v":0.37506697379095905},{"$f":"IF(G153=0,0,+G159/G153)","v":0.37506697379095905},0.37506697379095905,0.37506697379095899,0.37506697379095899,0.37506697379095894,0.37506697379095894,0.37506697379095888,0.37506697379095882,0.37506697379095877,0.37506697379095877,0.37506697379095877,0.37506697379095882,0.37506697379095882,0.37506697379095877,0.37506697379095877,0.37506697379095966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":3856.9202306202033},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":3968.2143963928729},{"$f":"+E162+F157","v":4079.5212346655426},{"$f":"+F162+G157","v":4027.7720630380663},3759.5529874871381,3491.3339119362099,3223.1148363852817,2954.8957608343535,2686.6766852834253,2418.4576097324971,2150.2385341815689,1882.0194586306407,1613.8003830797127,1345.5813075287847,1077.3622319778567,809.14315642692861,540.92408087600052,272.70500532507248,4.4859297741444379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":2534.1190731061324},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":2645.4132388788021},{"$f":"IF(F156<>0,+E163+F156,0)","v":2756.7200771514717},{"$f":"IF(G156<>0,+F163+G156,0)","v":2721.7507824241416},2540.5028201968116,2359.2548579694817,2178.0068957421518,1996.7589335148216,1815.5109712874914,1634.2630090601613,1453.0150468328311,1271.7670846055009,1090.5191223781708,909.27116015084061,728.02319792351045,546.77523569618029,365.52727346885013,184.27931124151999,3.0313490141898569,-1.3584688929313415E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":1322.8011575140708},{"$f":"+E166","v":1322.8011575140708},{"$f":"+F166","v":1322.8011575140708},1306.0212806139248,1219.0501672903267,1132.0790539667287,1045.1079406431306,958.13682731953259,871.16571399593454,784.19460067233649,697.22348734873856,610.25237402514063,523.28126070154269,436.31014737794476,349.33903405434683,262.36792073074889,175.39680740715093,88.425694083553026,1.454580759955121,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,{"$f":"+BR166","v":1.8984813721090177E-12},1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},16.7798769001461,86.971113323598075,86.971113323598075,86.971113323598075,86.971113323598075,86.971113323598018,86.971113323598018,86.971113323597962,86.971113323597962,86.971113323597905,86.971113323597905,86.971113323597905,86.971113323597962,86.971113323597962,86.971113323597905,86.971113323597905,1.4545807599532226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":1322.8011575140708},"     End Excess Deferred",{"$f":"+E164-E165","v":1322.8011575140708},{"$f":"+F164-F165","v":1322.8011575140708},1306.0212806139248,1219.0501672903267,1132.0790539667287,1045.1079406431306,958.13682731953259,871.16571399593454,784.19460067233649,697.22348734873856,610.25237402514063,523.28126070154269,436.31014737794476,349.33903405434683,262.36792073074889,175.39680740715093,88.425694083553026,1.454580759955121,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,{"$f":"+BR164-BR165","v":1.8984813721090177E-12},1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12,1.8984813721090177E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":1322.801157514069},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":16.7798769001461},86.971113323598075,86.971113323598075,86.971113323598075,86.971113323598075,86.971113323598018,86.971113323598018,86.971113323597962,86.971113323597962,86.971113323597905,86.971113323597905,86.971113323597905,86.971113323597962,86.971113323597962,86.971113323597905,86.971113323597905,1.4545807599532226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":20100.162518506411},"     Begin Cumulative Difference",{"$f":"+$C170","v":20100.162518506411},{"$f":"+E172","v":20942.229494968615},{"$f":"+F172","v":21784.066471430819},22626.063447893022,22301.840424355225,20811.387400817428,19320.934377279631,17830.481353741834,16340.028330204037,14849.57530666624,13359.122283128443,11868.669259590646,10378.216236052849,8887.7632125150521,7397.3101889772543,5906.8571654394564,4416.4041419016585,2925.9511183638606,1435.4980948260629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":842.06697646220232},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":841.8369764622023},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":841.99697646220216},-324.22302353779764,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":20942.229494968615},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":21784.066471430819},22626.063447893022,22301.840424355225,20811.387400817428,19320.934377279631,17830.481353741834,16340.028330204037,14849.57530666624,13359.122283128443,11868.669259590646,10378.216236052849,8887.7632125150521,7397.3101889772543,5906.8571654394564,4416.4041419016585,2925.9511183638606,1435.4980948260629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":842.06697646220232},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":841.8369764622023},841.99697646220216,-324.22302353779764,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1490.4530235377977,-1435.4980948260629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.37098045364354054,0.37098045364354054,0.37098045364354049,0.37098045364354049,0.37098045364354043,0.37098045364354043,0.37098045364354038,0.37098045364354032,0.37098045364354026,0.37098045364354021,0.37098045364354021,0.37098045364354021,0.37098045364354026,0.37098045364354026,0.37098045364354026,0.37098045364354021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":213.4218751843452},{"$f":"IF(F170=0,0,F173*$C175)","v":213.36358168434518},{"$f":"IF(G170=0,0,G173*$C175)","v":213.40413368434514},-82.174325315654812,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-377.75531881565485,-363.82699213366567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":213.4218751843452},{"$f":"+F173*F174","v":213.36358168434518},{"$f":"+G173*G174","v":213.40413368434514},-120.28040435373249,-552.92893880643874,-552.92893880643874,-552.92893880643874,-552.92893880643862,-552.92893880643862,-552.92893880643851,-552.92893880643851,-552.9289388064384,-552.92893880643828,-552.92893880643828,-552.92893880643828,-552.9289388064384,-552.9289388064384,-552.9289388064384,-532.54173442301055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":7753.637691513848},"     Begin Cumulative DFIT",{"$f":"+C177","v":7753.637691513848},{"$f":"+E178","v":7967.0595666981935},{"$f":"+F178","v":8180.4231483825388},8393.8272820668844,8273.5468777131518,7720.6179389067129,7167.6890001002739,6614.760061293835,6061.831122487396,5508.902183680957,4955.9732448745181,4403.0443060680791,3850.1153672616406,3297.1864284552021,2744.257489648764,2191.328550842326,1638.3996120358875,1085.4706732294489,532.54173442301055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":7967.0595666981935},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":8180.4231483825388},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":8393.8272820668844},8273.5468777131518,7720.6179389067129,7167.6890001002739,6614.760061293835,6061.831122487396,5508.902183680957,4955.9732448745181,4403.0443060680791,3850.1153672616406,3297.1864284552021,2744.257489648764,2191.328550842326,1638.3996120358875,1085.4706732294489,532.54173442301055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38043034379946439},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37552323663311121},0.37098045364354054,0.37098045364354054,0.37098045364354049,0.37098045364354049,0.37098045364354043,0.37098045364354043,0.37098045364354038,0.37098045364354032,0.37098045364354026,0.37098045364354021,0.37098045364354021,0.37098045364354021,0.37098045364354026,0.37098045364354026,0.37098045364354026,0.37098045364354021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.38043034379946439},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37552323663311121},{"$f":"IF(G172=0,0,+G178/G172)","v":0.37098045364354054},0.37098045364354054,0.37098045364354049,0.37098045364354049,0.37098045364354043,0.37098045364354043,0.37098045364354038,0.37098045364354032,0.37098045364354026,0.37098045364354021,0.37098045364354021,0.37098045364354021,0.37098045364354026,0.37098045364354026,0.37098045364354026,0.37098045364354021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":7753.637691513848},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":7967.0595666981935},{"$f":"+E181+F176","v":8180.4231483825388},{"$f":"+F181+G176","v":8393.8272820668844},8273.5468777131518,7720.6179389067129,7167.6890001002739,6614.760061293835,6061.831122487396,5508.902183680957,4955.9732448745181,4403.0443060680791,3850.1153672616406,3297.1864284552021,2744.257489648764,2191.328550842326,1638.3996120358875,1085.4706732294489,532.54173442301055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":5094.3861903154502},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":5307.8080654997957},{"$f":"IF(F175<>0,+E182+F175,0)","v":5521.171647184141},{"$f":"IF(G175<>0,+F182+G175,0)","v":5734.5757808684857},5652.4014555528311,5274.6461367371758,4896.8908179215214,4519.135499105867,4141.3801802902126,3763.6248614745577,3385.8695426589029,3008.1142238432481,2630.3589050275932,2252.6035862119384,1874.8482673962835,1497.0929485806287,1119.3376297649738,741.58231094931898,363.82699213366413,-1.5347723092418164E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":2659.2515011983978},{"$f":"+E185","v":2659.2515011983978},{"$f":"+F185","v":2659.2515011983978},2659.2515011983978,2621.1454221603203,2445.9718021695362,2270.7981821787525,2095.6245621879689,1920.4509421971852,1745.2773222064015,1570.1037022156179,1394.9300822248342,1219.7564622340506,1044.5828422432671,869.40922225248369,694.23560226170025,519.0619822709167,343.88836228013315,168.7147422893496,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,{"$f":"+BR185","v":4.7180037654470652E-12},4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,38.106079038077681,175.17361999078389,175.17361999078389,175.17361999078389,175.17361999078378,175.17361999078378,175.17361999078366,175.17361999078366,175.17361999078355,175.17361999078344,175.17361999078344,175.17361999078344,175.17361999078355,175.17361999078355,175.17361999078355,168.71474228934488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":2659.2515011983978},"     End Excess Deferred",{"$f":"+E183-E184","v":2659.2515011983978},{"$f":"+F183-F184","v":2659.2515011983978},2659.2515011983978,2621.1454221603203,2445.9718021695362,2270.7981821787525,2095.6245621879689,1920.4509421971852,1745.2773222064015,1570.1037022156179,1394.9300822248342,1219.7564622340506,1044.5828422432671,869.40922225248369,694.23560226170025,519.0619822709167,343.88836228013315,168.7147422893496,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,{"$f":"+BR183-BR184","v":4.7180037654470652E-12},4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12,4.7180037654470652E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":2659.2515011983937},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},38.106079038077681,175.17361999078389,175.17361999078389,175.17361999078389,175.17361999078378,175.17361999078378,175.17361999078366,175.17361999078366,175.17361999078355,175.17361999078344,175.17361999078344,175.17361999078344,175.17361999078355,175.17361999078355,175.17361999078355,168.71474228934488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.11753045364354053},{"$f":"+H187*H173","v":-38.106079038077674},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":0.1175304536435402},{"$f":"+R187*R173","v":-175.17361999078346}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":7351.9613564339224},"     Begin Cumulative Difference",{"$f":"+$C189","v":7351.9613564339224},{"$f":"+E191","v":7415.2438798400581},{"$f":"+F191","v":7478.5364032461939},7541.7889266523298,7605.0714500584654,7358.2639734646018,6864.7364968707379,6371.2090202768741,5877.6815436830102,5384.1540670891463,4890.6265904952825,4397.0991139014186,3903.5716373075547,3410.0441607136909,2916.516684119827,2422.9892075259631,1929.4617309320993,1435.9342543382354,942.40677774437154,448.87930115050767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":63.282523406136079},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":63.292523406136183},63.252523406136106,63.282523406136079,-246.80747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":7415.2438798400581},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":7478.5364032461939},7541.7889266523298,7605.0714500584654,7358.2639734646018,6864.7364968707379,6371.2090202768741,5877.6815436830102,5384.1540670891463,4890.6265904952825,4397.0991139014186,3903.5716373075547,3410.0441607136909,2916.516684119827,2422.9892075259631,1929.4617309320993,1435.9342543382354,942.40677774437154,448.87930115050767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":63.282523406136079},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":63.292523406136183},63.252523406136106,63.282523406136079,-246.80747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-493.52747659386387,-448.87930115050767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.38134682435511252,0.38134682435511247,0.38134682435511247,0.38134682435511247,0.38134682435511247,0.38134682435511241,0.38134682435511241,0.38134682435511236,0.38134682435511241,0.38134682435511247,0.38134682435511241,0.38134682435511241,0.38134682435511241,0.38134682435511247,0.38134682435511247,0.38134682435511252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":16.038955557285188},{"$f":"IF(F189=0,0,F192*$C194)","v":16.041490057285216},{"$f":"IF(G189=0,0,G192*$C194)","v":16.031352057285197},16.038955557285188,-62.553354942714797,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-125.0845389427148,-113.76845887659617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":16.038955557285188},{"$f":"+F192*F193","v":16.041490057285216},{"$f":"+G192*G193","v":16.031352057285197},16.038955557285188,-94.119247426168755,-188.20513593106207,-188.20513593106207,-188.20513593106207,-188.20513593106207,-188.20513593106205,-188.20513593106205,-188.20513593106202,-188.20513593106205,-188.20513593106207,-188.20513593106205,-188.20513593106205,-188.20513593106205,-188.20513593106207,-188.20513593106207,-171.1786960124883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":2836.0190932443857},"     Begin Cumulative DFIT",{"$f":"+C196","v":2836.0190932443857},{"$f":"+E197","v":2852.0580488016708},{"$f":"+F197","v":2868.0995388589558},2884.1308909162412,2900.1698464735264,2806.0505990473575,2617.8454631162954,2429.6403271852332,2241.4351912541711,2053.2300553231089,1865.0249193920467,1676.8197834609846,1488.6146475299226,1300.4095115988607,1112.2043756677986,923.99923973673651,735.79410380567447,547.58896787461242,359.38383194355038,171.1786960124883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":2852.0580488016708},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":2868.0995388589558},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":2884.1308909162412},2900.1698464735264,2806.0505990473575,2617.8454631162954,2429.6403271852332,2241.4351912541711,2053.2300553231089,1865.0249193920467,1676.8197834609846,1488.6146475299226,1300.4095115988607,1112.2043756677986,923.99923973673651,735.79410380567447,547.58896787461242,359.38383194355038,171.1786960124883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38575000000000004},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38462093695334909},{"$f":"IF(G189=0,0,+G196/G189)","v":0.38351080802575294},0.38241999596725085,0.38134682435511252,0.38134682435511247,0.38134682435511247,0.38134682435511247,0.38134682435511247,0.38134682435511241,0.38134682435511241,0.38134682435511236,0.38134682435511241,0.38134682435511247,0.38134682435511241,0.38134682435511241,0.38134682435511241,0.38134682435511247,0.38134682435511247,0.38134682435511252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38462093695334909},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38351080802575294},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38241999596725085},0.38134682435511252,0.38134682435511247,0.38134682435511247,0.38134682435511247,0.38134682435511247,0.38134682435511241,0.38134682435511241,0.38134682435511236,0.38134682435511241,0.38134682435511247,0.38134682435511241,0.38134682435511241,0.38134682435511241,0.38134682435511247,0.38134682435511247,0.38134682435511252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":2836.0190932443857},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":2852.0580488016708},{"$f":"+E200+F195","v":2868.0995388589558},{"$f":"+F200+G195","v":2884.1308909162412},2900.1698464735264,2806.0505990473575,2617.8454631162954,2429.6403271852332,2241.4351912541711,2053.2300553231089,1865.0249193920467,1676.8197834609846,1488.6146475299226,1300.4095115988607,1112.2043756677986,923.99923973673651,735.79410380567447,547.58896787461242,359.38383194355038,171.1786960124883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":1863.3546057881777},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":1879.3935613454628},{"$f":"IF(F194<>0,+E201+F194,0)","v":1895.4350514027481},{"$f":"IF(G194<>0,+F201+G194,0)","v":1911.4664034600332},1927.5053590173184,1864.9520040746036,1739.8674651318888,1614.7829261891741,1489.6983872464593,1364.6138483037446,1239.5293093610298,1114.4447704183151,989.36023147560036,864.27569253288561,739.19115359017087,614.10661464745613,489.02207570474133,363.93753676202653,238.85299781931172,113.76845887659692,7.531752999057062E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":972.66448745620801},{"$f":"+E204","v":972.66448745620801},{"$f":"+F204","v":972.66448745620801},972.66448745620801,972.66448745620801,941.09859497275409,877.97799798440678,814.85740099605948,751.73680400771218,688.61620701936488,625.49561003101758,562.37501304267039,499.2544160543232,436.13381906597596,373.01322207762871,309.89262508928147,246.77202810093422,183.65143111258698,120.5308341242397,57.41023713589243,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,{"$f":"+BR204","v":2.9842794901924208E-13},2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,31.565892483453958,63.120596988347273,63.120596988347273,63.120596988347273,63.120596988347273,63.120596988347245,63.120596988347245,63.120596988347216,63.120596988347245,63.120596988347273,63.120596988347245,63.120596988347245,63.120596988347245,63.120596988347273,63.120596988347273,57.410237135892132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":972.66448745620801},"     End Excess Deferred",{"$f":"+E202-E203","v":972.66448745620801},{"$f":"+F202-F203","v":972.66448745620801},972.66448745620801,972.66448745620801,941.09859497275409,877.97799798440678,814.85740099605948,751.73680400771218,688.61620701936488,625.49561003101758,562.37501304267039,499.2544160543232,436.13381906597596,373.01322207762871,309.89262508928147,246.77202810093422,183.65143111258698,120.5308341242397,57.41023713589243,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,{"$f":"+BR202-BR203","v":2.9842794901924208E-13},2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13,2.9842794901924208E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":972.66448745620767},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,31.565892483453958,63.120596988347273,63.120596988347273,63.120596988347273,63.120596988347273,63.120596988347245,63.120596988347245,63.120596988347216,63.120596988347245,63.120596988347273,63.120596988347245,63.120596988347245,63.120596988347245,63.120596988347273,63.120596988347273,57.410237135892132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":6827.1012523719783},"     Begin Cumulative Difference",{"$f":"+$C208","v":6827.1012523719783},{"$f":"+E210","v":6790.3950619947573},{"$f":"+F210","v":6753.6588716175365},6716.8926812403161,6680.2064908630955,6643.3703004858753,6429.444110108655,5996.657919731434,5563.8717293542131,5131.0855389769922,4698.2993485997713,4265.5131582225504,3832.7269678453299,3399.9407774681094,2967.154587090889,2534.3683967136685,2101.5822063364481,1668.7960159592276,1236.0098255820071,803.22363520478666,370.43744482756614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-36.706190377220537},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-36.73619037722051},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-36.766190377220539},-36.686190377220498,-36.836190377220532,-213.92619037722051,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":6790.3950619947573},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":6753.6588716175365},6716.8926812403161,6680.2064908630955,6643.3703004858753,6429.444110108655,5996.657919731434,5563.8717293542131,5131.0855389769922,4698.2993485997713,4265.5131582225504,3832.7269678453299,3399.9407774681094,2967.154587090889,2534.3683967136685,2101.5822063364481,1668.7960159592276,1236.0098255820071,803.22363520478666,370.43744482756614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-36.706190377220537},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-36.73619037722051},-36.766190377220539,-36.686190377220498,-36.836190377220532,-213.92619037722051,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-432.78619037722052,-370.43744482756614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999993},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-9.3031839511065453},{"$f":"IF(F208=0,0,F211*$C213)","v":-9.3107874511065383},{"$f":"IF(G208=0,0,G211*$C213)","v":-9.3183909511065455},-9.2981149511065357,-9.3361324511065451,-54.219592951106542,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-109.68965995110655,-93.887370391546639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-14.159412938012819},{"$f":"+F211*F212","v":-14.170985438012812},{"$f":"+G211*G212","v":-14.182557938012822},-14.151697938012807,-14.20956043801282,-82.522027938012812,-166.94727293801282,-166.94727293801282,-166.94727293801284,-166.94727293801284,-166.94727293801284,-166.94727293801284,-166.94727293801284,-166.94727293801284,-166.94727293801284,-166.94727293801282,-166.94727293801282,-166.94727293801282,-166.94727293801279,-166.94727293801279,-142.89624434223359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":2633.5543081024903},"     Begin Cumulative DFIT",{"$f":"+C215","v":2633.5543081024903},{"$f":"+E216","v":2619.3948951644775},{"$f":"+F216","v":2605.2239097264646},2591.0413517884517,2576.8896538504391,2562.6800934124262,2480.1580654744134,2313.2107925364007,2146.263519598388,1979.3162466603751,1812.3689737223622,1645.4217007843492,1478.4744278463363,1311.5271549083234,1144.5798819703105,977.63260903229764,810.68533609428482,643.73806315627201,476.79079021825919,309.84351728024637,142.89624434223359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":2619.3948951644775},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":2605.2239097264646},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":2591.0413517884517},2576.8896538504391,2562.6800934124262,2480.1580654744134,2313.2107925364007,2146.263519598388,1979.3162466603751,1812.3689737223622,1645.4217007843492,1478.4744278463363,1311.5271549083234,1144.5798819703105,977.63260903229764,810.68533609428482,643.73806315627201,476.79079021825919,309.84351728024637,142.89624434223359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999993},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38574999999999998},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38574999999999998},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38574999999999998},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":2633.5543081024903},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":2619.3948951644775},{"$f":"+E219+F214","v":2605.2239097264646},{"$f":"+F219+G214","v":2591.0413517884517},2576.8896538504391,2562.6800934124262,2480.1580654744134,2313.2107925364007,2146.263519598388,1979.3162466603751,1812.3689737223622,1645.4217007843492,1478.4744278463363,1311.5271549083234,1144.5798819703105,977.63260903229764,810.68533609428482,643.73806315627201,476.79079021825919,309.84351728024637,142.89624434223359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":1730.328812413678},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":1721.0256284625714},{"$f":"IF(F213<>0,+E220+F213,0)","v":1711.7148410114648},{"$f":"IF(G213<>0,+F220+G213,0)","v":1702.3964500603583},1693.0983351092518,1683.7622026581453,1629.5426097070388,1519.8529497559323,1410.1632898048258,1300.4736298537193,1190.7839699026129,1081.0943099515064,971.40465000039978,861.71499004929319,752.0253300981866,642.33567014708001,532.64601019597342,422.95635024486688,313.26669029376035,203.57703034265381,93.887370391547265,6.2527760746888816E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":903.22549568881232},{"$f":"+E223","v":898.3692667019061},{"$f":"+F223","v":893.50906871499978},888.64490172809349,883.79131874118718,878.91789075428096,850.61545576737467,793.35784278046845,736.10022979356222,678.84261680665588,621.58500381974955,564.32739083284321,507.06977784593693,449.81216485903064,392.55455187212436,335.29693888521808,278.0393258983118,220.78171291140552,163.52409992449924,106.266486937593,49.008873950686763,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,{"$f":"+BR223","v":-1.8474111129762605E-13},-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":4.8562289869062738},{"$f":"+F213-F214","v":4.8601979869062735},4.8641669869062767,4.8535829869062717,4.8734279869062753,28.30243498690627,57.257612986906267,57.257612986906267,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906267,57.257612986906267,57.257612986906267,57.257612986906238,57.257612986906238,49.008873950686947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":903.22549568881232},"     End Excess Deferred",{"$f":"+E221-E222","v":898.3692667019061},{"$f":"+F221-F222","v":893.50906871499978},888.64490172809349,883.79131874118718,878.91789075428096,850.61545576737467,793.35784278046845,736.10022979356222,678.84261680665588,621.58500381974955,564.32739083284321,507.06977784593693,449.81216485903064,392.55455187212436,335.29693888521808,278.0393258983118,220.78171291140552,163.52409992449924,106.266486937593,49.008873950686763,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,{"$f":"+BR221-BR222","v":-1.8474111129762605E-13},-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":903.22549568881232},{"$f":"+E213-E214","v":4.8562289869062738},{"$f":"+F213-F214","v":4.8601979869062735},{"$f":"+G213-G214","v":4.8641669869062767},4.8535829869062717,4.8734279869062753,28.30243498690627,57.257612986906267,57.257612986906267,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906267,57.257612986906267,57.257612986906267,57.257612986906238,57.257612986906238,49.008873950686947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":7101.6660243192291},"     Begin Cumulative Difference",{"$f":"+$C227","v":7101.6660243192291},{"$f":"+E229","v":7018.9554652476254},{"$f":"+F229","v":6936.2749061760214},6853.5643471044177,6770.9437880328142,6687.9732289612102,6605.2726698896058,6349.472110818002,5920.5215517463985,5491.570992674795,5062.6204336031915,4633.669874531588,4204.7193154599845,3775.7687563883806,3346.8181973167766,2917.8676382451727,2488.9170791735687,2059.9665201019648,1631.0159610303608,1202.0654019587569,773.11484288715292,344.16428381554897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":-82.710559071603939},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":-82.680559071603966},-82.710559071603939,-82.620559071603964,-82.97055907160393,-82.700559071603948,-255.80055907160394,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":7018.9554652476254},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":6936.2749061760214},6853.5643471044177,6770.9437880328142,6687.9732289612102,6605.2726698896058,6349.472110818002,5920.5215517463985,5491.570992674795,5062.6204336031915,4633.669874531588,4204.7193154599845,3775.7687563883806,3346.8181973167766,2917.8676382451727,2488.9170791735687,2059.9665201019648,1631.0159610303608,1202.0654019587569,773.11484288715292,344.16428381554897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":-82.710559071603939},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":-82.680559071603966},-82.710559071603939,-82.620559071603964,-82.97055907160393,-82.700559071603948,-255.80055907160394,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-428.95055907160395,-344.16428381554897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.38574999999999998},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.38574999999999993},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-20.96299119669802},{"$f":"IF(F227=0,0,F230*$C232)","v":-20.955387696698025},{"$f":"IF(G227=0,0,G230*$C232)","v":-20.96299119669802},-20.940180696698025,-21.028888196698016,-20.960456696698021,-64.832651696698022,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-108.71751919669802,-87.228437733050896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-31.905598161871218},{"$f":"+F230*F231","v":-31.894025661871225},{"$f":"+G230*G231","v":-31.905598161871215},-31.870880661871222,-32.005893161871207,-31.901740661871216,-98.675065661871201,-165.46767816187119,-165.46767816187116,-165.46767816187116,-165.46767816187113,-165.46767816187113,-165.46767816187111,-165.46767816187111,-165.46767816187111,-165.46767816187111,-165.46767816187108,-165.46767816187111,-165.46767816187111,-165.46767816187111,-165.46767816187111,-132.7613724818479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":2739.4676688811423},"     Begin Cumulative DFIT",{"$f":"+C234","v":2739.4676688811423},{"$f":"+E235","v":2707.5620707192711},{"$f":"+F235","v":2675.6680450573999},2643.7624468955287,2611.8915662336576,2579.8856730717862,2547.9839324099148,2449.3088667480438,2283.8411885861724,2118.3735104243015,1952.9058322624303,1787.4381541005591,1621.970475938688,1456.5027977768168,1291.0351196149456,1125.5674414530745,960.09976329120332,794.63208512933227,629.16440696746122,463.69672880559011,298.22905064371901,132.7613724818479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":2707.5620707192711},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":2675.6680450573999},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":2643.7624468955287},2611.8915662336576,2579.8856730717862,2547.9839324099148,2449.3088667480438,2283.8411885861724,2118.3735104243015,1952.9058322624303,1787.4381541005591,1621.970475938688,1456.5027977768168,1291.0351196149456,1125.5674414530745,960.09976329120332,794.63208512933227,629.16440696746122,463.69672880559011,298.22905064371901,132.7613724818479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38574999999999993},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999993},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38574999999999993},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":2739.4676688811423},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":2707.5620707192711},{"$f":"+E238+F233","v":2675.6680450573999},{"$f":"+F238+G233","v":2643.7624468955287},2611.8915662336576,2579.8856730717862,2547.9839324099148,2449.3088667480438,2283.8411885861724,2118.3735104243015,1952.9058322624303,1787.4381541005591,1621.970475938688,1456.5027977768168,1291.0351196149456,1125.5674414530745,960.09976329120332,794.63208512933227,629.16440696746122,463.69672880559011,298.22905064371901,132.7613724818479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":1799.9172538637088},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":1778.9542626670107},{"$f":"IF(F232<>0,+E239+F232,0)","v":1757.9988749703127},{"$f":"IF(G232<>0,+F239+G232,0)","v":1737.0358837736146},1716.0957030769166,1695.0668148802185,1674.1063581835206,1609.2737064868224,1500.5561872901244,1391.8386680934263,1283.1211488967283,1174.4036297000303,1065.6861105033322,956.96859130663415,848.2510721099361,739.53355291323805,630.81603371654001,522.09851451984196,413.38099532314391,304.66347612644586,195.94595692974784,87.228437733049816,-1.0800249583553523E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":939.55041501743358},{"$f":"+E242","v":928.60780805226034},{"$f":"+F242","v":917.6691700870872},906.72656312191396,895.79586315674078,884.81885819156764,873.87757422639447,840.03516026122134,783.28500129604822,726.53484233087511,669.78468336570199,613.03452440052888,556.28436543535577,499.53420647018265,442.78404750500954,386.03388853983643,329.28372957466331,272.53357060949025,215.78341164431717,159.03325267914408,102.283093713971,45.532934748797913,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"+BR242","v":9.0949470177292824E-13},9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":10.942606965173198},{"$f":"+F232-F233","v":10.9386379651732},10.942606965173194,10.930699965173197,10.97700496517319,10.941283965173195,33.842413965173179,56.750158965173171,56.750158965173142,56.750158965173142,56.750158965173114,56.750158965173114,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173057,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173085,45.532934748797004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":939.55041501743358},"     End Excess Deferred",{"$f":"+E240-E241","v":928.60780805226034},{"$f":"+F240-F241","v":917.6691700870872},906.72656312191396,895.79586315674078,884.81885819156764,873.87757422639447,840.03516026122134,783.28500129604822,726.53484233087511,669.78468336570199,613.03452440052888,556.28436543535577,499.53420647018265,442.78404750500954,386.03388853983643,329.28372957466331,272.53357060949025,215.78341164431717,159.03325267914408,102.283093713971,45.532934748797913,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"+BR240-BR241","v":9.0949470177292824E-13},9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13,9.0949470177292824E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":939.55041501743312},{"$f":"+E232-E233","v":10.942606965173198},{"$f":"+F232-F233","v":10.9386379651732},{"$f":"+G232-G233","v":10.942606965173194},10.930699965173197,10.97700496517319,10.941283965173195,33.842413965173179,56.750158965173171,56.750158965173142,56.750158965173142,56.750158965173114,56.750158965173114,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173057,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173085,45.532934748797004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":8504.4491871934806},"     Begin Cumulative Difference",{"$f":"+$C246","v":8504.4491871934806},{"$f":"+E248","v":9059.1575291504578},{"$f":"+F248","v":9614.0558711074355},9647.2942130644133,9158.7925550213913,8670.2908969783693,8181.7892389353465,7693.2875808923236,7204.7859228493007,6716.2842648062779,6227.782606763255,5739.2809487202321,5250.7792906772092,4762.2776326341864,4273.7759745911635,3785.2743165481411,3296.7726585051187,2808.2710004620963,2319.7693424190738,1831.2676843760514,1342.766026333029,854.26436829000659,365.76271024698411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":554.70834195697762},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":554.89834195697767},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":33.238341956977536},-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":9059.1575291504578},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":9614.0558711074355},9647.2942130644133,9158.7925550213913,8670.2908969783693,8181.7892389353465,7693.2875808923236,7204.7859228493007,6716.2842648062779,6227.782606763255,5739.2809487202321,5250.7792906772092,4762.2776326341864,4273.7759745911635,3785.2743165481411,3296.7726585051187,2808.2710004620963,2319.7693424190738,1831.2676843760514,1342.766026333029,854.26436829000659,365.76271024698411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":554.70834195697762},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":554.89834195697767},33.238341956977536,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-488.50165804302247,-365.76271024698411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.25345000000000001},0.37007737785502892,0.37007737785502892,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502892,0.37007737785502898,0.37007737785502898,0.37007737785502898,0.37007737785502892,0.37007737785502887,0.37007737785502887,0.37007737785502881,0.37007737785502881,0.37007737785502881,0.37007737785502876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":140.59082926899598},{"$f":"IF(F246=0,0,F249*$C251)","v":140.63898476899598},{"$f":"IF(G246=0,0,G249*$C251)","v":8.4242577689959575},-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-123.81074523100405,-92.702558912098127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":140.59082926899598},{"$f":"+F249*F250","v":140.63898476899598},{"$f":"+G249*G250","v":8.4242577689959575},-180.78341268639576,-180.78341268639576,-180.78341268639574,-180.78341268639574,-180.78341268639574,-180.78341268639574,-180.78341268639574,-180.78341268639574,-180.78341268639574,-180.78341268639576,-180.78341268639579,-180.78341268639579,-180.78341268639579,-180.78341268639576,-180.78341268639574,-180.78341268639574,-180.78341268639571,-180.78341268639571,-180.78341268639571,-135.36050472535254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":3280.5912739598848},"     Begin Cumulative DFIT",{"$f":"+C253","v":3280.5912739598848},{"$f":"+E254","v":3421.1821032288808},{"$f":"+F254","v":3561.8210879978769},3570.245345766873,3389.4619330804771,3208.6785203940813,3027.8951077076854,2847.1116950212895,2666.3282823348936,2485.5448696484978,2304.7614569621019,2123.978044275706,1943.1946315893103,1762.4112189029147,1581.6278062165188,1400.8443935301229,1220.0609808437271,1039.2775681573312,858.49415547093543,677.71074278453966,496.92733009814395,316.14391741174825,135.36050472535254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":3421.1821032288808},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":3561.8210879978769},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":3570.245345766873},3389.4619330804771,3208.6785203940813,3027.8951077076854,2847.1116950212895,2666.3282823348936,2485.5448696484978,2304.7614569621019,2123.978044275706,1943.1946315893103,1762.4112189029147,1581.6278062165188,1400.8443935301229,1220.0609808437271,1039.2775681573312,858.49415547093543,677.71074278453966,496.92733009814395,316.14391741174825,135.36050472535254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37764903548925366},{"$f":"IF(G246=0,0,+G253/G246)","v":0.37048058964396197},0.37007737785502892,0.37007737785502892,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502892,0.37007737785502898,0.37007737785502898,0.37007737785502898,0.37007737785502892,0.37007737785502887,0.37007737785502887,0.37007737785502881,0.37007737785502881,0.37007737785502881,0.37007737785502876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37764903548925366},{"$f":"IF(F248=0,0,+F254/F248)","v":0.37048058964396197},{"$f":"IF(G248=0,0,+G254/G248)","v":0.37007737785502892},0.37007737785502892,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502887,0.37007737785502892,0.37007737785502898,0.37007737785502898,0.37007737785502898,0.37007737785502892,0.37007737785502887,0.37007737785502887,0.37007737785502881,0.37007737785502881,0.37007737785502881,0.37007737785502876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":3280.5912739598848},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":3421.1821032288808},{"$f":"+E257+F252","v":3561.8210879978769},{"$f":"+F257+G252","v":3570.245345766873},3389.4619330804771,3208.6785203940813,3027.8951077076854,2847.1116950212895,2666.3282823348936,2485.5448696484978,2304.7614569621019,2123.978044275706,1943.1946315893103,1762.4112189029147,1581.6278062165188,1400.8443935301229,1220.0609808437271,1039.2775681573312,858.49415547093543,677.71074278453966,496.92733009814395,316.14391741174825,135.36050472535254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":2155.4526464941878},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":2296.0434757631838},{"$f":"IF(F251<>0,+E258+F251,0)","v":2436.6824605321799},{"$f":"IF(G251<>0,+F258+G251,0)","v":2445.106718301176},2321.2959730701718,2197.4852278391677,2073.6744826081635,1949.8637373771594,1826.0529921461552,1702.2422469151511,1578.431501684147,1454.6207564531428,1330.8100112221387,1206.9992659911345,1083.1885207601304,959.37777552912632,835.56703029812229,711.75628506711826,587.94553983611422,464.13479460511019,340.32404937410615,216.51330414310212,92.70255891209807,-5.6843418860808015E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":1125.138627465697},{"$f":"+E261","v":1125.138627465697},{"$f":"+F261","v":1125.138627465697},1125.138627465697,1068.1659600103053,1011.1932925549136,954.22062509952184,897.24795764413011,840.27529018873838,783.30262273334665,726.32995527795492,669.35728782256319,612.38462036717146,555.41195291177974,498.43928545638801,441.46661800099628,384.49395054560455,327.52128309021282,270.54861563482115,213.57594817942947,156.6032807240378,99.630613268646144,42.657945813254486,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,{"$f":"+BR261","v":7.1054273576010019E-14},7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,56.972667455391715,56.972667455391715,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391715,56.972667455391743,56.972667455391743,56.972667455391743,56.972667455391715,56.972667455391687,56.972667455391687,56.972667455391658,56.972667455391658,56.972667455391658,42.657945813254415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":1125.138627465697},"     End Excess Deferred",{"$f":"+E259-E260","v":1125.138627465697},{"$f":"+F259-F260","v":1125.138627465697},1125.138627465697,1068.1659600103053,1011.1932925549136,954.22062509952184,897.24795764413011,840.27529018873838,783.30262273334665,726.32995527795492,669.35728782256319,612.38462036717146,555.41195291177974,498.43928545638801,441.46661800099628,384.49395054560455,327.52128309021282,270.54861563482115,213.57594817942947,156.6032807240378,99.630613268646144,42.657945813254486,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,{"$f":"+BR259-BR260","v":7.1054273576010019E-14},7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":1125.1386274656968},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},56.972667455391715,56.972667455391715,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391715,56.972667455391743,56.972667455391743,56.972667455391743,56.972667455391715,56.972667455391687,56.972667455391687,56.972667455391658,56.972667455391658,56.972667455391658,42.657945813254415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":6088.2357616103018},"     Begin Cumulative Difference",{"$f":"+$C265","v":6088.2357616103018},{"$f":"+E267","v":6514.7579519545798},{"$f":"+F267","v":6940.960142298858},7367.3623326431361,7392.9245229874141,7017.5567133316927,6642.1889036759712,6266.8210940202498,5891.4532843645284,5516.0854747088069,5140.7176650530855,4765.3498553973641,4389.9820457416427,4014.6142360859208,3639.2464264301989,3263.878616774477,2888.5108071187551,2513.1429974630332,2137.7751878073113,1762.4073781515895,1387.0395684958676,1011.6717588401457,636.3039491844238,260.93613952870191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":426.5221903442781},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":426.20219034427816},426.4021903442781,25.562190344278122,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":6514.7579519545798},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":6940.960142298858},7367.3623326431361,7392.9245229874141,7017.5567133316927,6642.1889036759712,6266.8210940202498,5891.4532843645284,5516.0854747088069,5140.7176650530855,4765.3498553973641,4389.9820457416427,4014.6142360859208,3639.2464264301989,3263.878616774477,2888.5108071187551,2513.1429974630332,2137.7751878073113,1762.4073781515895,1387.0395684958676,1011.6717588401457,636.3039491844238,260.93613952870191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":426.5221903442781},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":426.20219034427816},426.4021903442781,25.562190344278122,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-375.36780965572189,-260.93613952870191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.25345000000000001,0.36240195653039864,0.36240195653039864,0.36240195653039858,0.36240195653039858,0.36240195653039864,0.36240195653039858,0.36240195653039853,0.36240195653039853,0.36240195653039847,0.36240195653039847,0.36240195653039842,0.36240195653039842,0.36240195653039836,0.36240195653039836,0.36240195653039842,0.36240195653039842,0.36240195653039842,0.36240195653039847,0.36240195653039847,0.36240195653039853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":108.10204914275729},{"$f":"IF(F265=0,0,F268*$C270)","v":108.0209451427573},{"$f":"IF(G265=0,0,G268*$C270)","v":108.07163514275729},6.4787371427572902,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-95.136971357242714,-66.134264563549507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":108.10204914275729},{"$f":"+F268*F269","v":108.0209451427573},{"$f":"+G268*G269","v":108.07163514275729},6.4787371427572902,-136.03402863776387,-136.03402863776387,-136.03402863776384,-136.03402863776384,-136.03402863776387,-136.03402863776384,-136.03402863776384,-136.03402863776384,-136.03402863776381,-136.03402863776381,-136.03402863776378,-136.03402863776378,-136.03402863776378,-136.03402863776378,-136.03402863776378,-136.03402863776378,-136.03402863776378,-136.03402863776381,-136.03402863776381,-94.563767494690637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":2348.536945041174},"     Begin Cumulative DFIT",{"$f":"+C272","v":2348.536945041174},{"$f":"+E273","v":2456.6389941839311},{"$f":"+F273","v":2564.6599393266883},2672.7315744694456,2679.210311612203,2543.1762829744393,2407.1422543366753,2271.1082256989116,2135.074197061148,1999.0401684233841,1863.0061397856202,1726.9721111478564,1590.9380825100925,1454.9040538723286,1318.8700252345648,1182.8359965968009,1046.801967959037,910.76793932127327,774.73391068350952,638.69988204574577,502.66585340798201,366.63182477021826,230.59779613245445,94.563767494690637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":2456.6389941839311},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":2564.6599393266883},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":2672.7315744694456},2679.210311612203,2543.1762829744393,2407.1422543366753,2271.1082256989116,2135.074197061148,1999.0401684233841,1863.0061397856202,1726.9721111478564,1590.9380825100925,1454.9040538723286,1318.8700252345648,1182.8359965968009,1046.801967959037,910.76793932127327,774.73391068350952,638.69988204574577,502.66585340798201,366.63182477021826,230.59779613245445,94.563767494690637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38575000000000004},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37708829895159529},{"$f":"IF(G265=0,0,+G272/G265)","v":0.36949642221649015},0.36277998200620176,0.36240195653039864,0.36240195653039864,0.36240195653039858,0.36240195653039858,0.36240195653039864,0.36240195653039858,0.36240195653039853,0.36240195653039853,0.36240195653039847,0.36240195653039847,0.36240195653039842,0.36240195653039842,0.36240195653039836,0.36240195653039836,0.36240195653039842,0.36240195653039842,0.36240195653039842,0.36240195653039847,0.36240195653039847,0.36240195653039853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37708829895159529},{"$f":"IF(F267=0,0,+F273/F267)","v":0.36949642221649015},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36277998200620176},0.36240195653039864,0.36240195653039864,0.36240195653039858,0.36240195653039858,0.36240195653039864,0.36240195653039858,0.36240195653039853,0.36240195653039853,0.36240195653039847,0.36240195653039847,0.36240195653039842,0.36240195653039842,0.36240195653039836,0.36240195653039836,0.36240195653039842,0.36240195653039842,0.36240195653039842,0.36240195653039847,0.36240195653039847,0.36240195653039853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":2348.536945041174},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":2456.6389941839311},{"$f":"+E276+F271","v":2564.6599393266883},{"$f":"+F276+G271","v":2672.7315744694456},2679.210311612203,2543.1762829744393,2407.1422543366753,2271.1082256989116,2135.074197061148,1999.0401684233841,1863.0061397856202,1726.9721111478564,1590.9380825100925,1454.9040538723286,1318.8700252345648,1182.8359965968009,1046.801967959037,910.76793932127327,774.73391068350952,638.69988204574577,502.66585340798201,366.63182477021826,230.59779613245445,94.563767494690637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":1543.0633537801311},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":1651.1654029228885},{"$f":"IF(F270<>0,+E277+F270,0)","v":1759.1863480656457},{"$f":"IF(G270<>0,+F277+G270,0)","v":1867.2579832084029},1873.7367203511603,1778.5997489939177,1683.4627776366751,1588.3258062794325,1493.1888349221899,1398.0518635649473,1302.9148922077047,1207.7779208504621,1112.6409494932195,1017.5039781359768,922.36700677873409,827.23003542149138,732.09306406424867,636.95609270700595,541.81912134976324,446.68214999252052,351.54517863527781,256.40820727803509,161.27123592079238,66.134264563549664,1.5631940186722204E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":805.47359126104288},{"$f":"+E280","v":805.47359126104288},{"$f":"+F280","v":805.47359126104288},805.47359126104288,805.47359126104288,764.57653398052173,723.67947670000058,682.78241941947942,641.88536213895827,600.98830485843712,560.09124757791596,519.19419029739481,478.29713301687366,437.40007573635256,396.50301845583147,355.60596117531043,314.70890389478939,273.81184661426835,232.91478933374728,192.01773205322621,151.12067477270514,110.22361749218408,69.326560211662979,28.429502931141883,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,{"$f":"+BR280","v":7.531752999057062E-13},7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,40.897057280521153,40.897057280521153,40.897057280521125,40.897057280521125,40.897057280521153,40.897057280521125,40.897057280521125,40.897057280521125,40.897057280521096,40.897057280521096,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521096,40.897057280521096,28.42950293114113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":805.47359126104288},"     End Excess Deferred",{"$f":"+E278-E279","v":805.47359126104288},{"$f":"+F278-F279","v":805.47359126104288},805.47359126104288,805.47359126104288,764.57653398052173,723.67947670000058,682.78241941947942,641.88536213895827,600.98830485843712,560.09124757791596,519.19419029739481,478.29713301687366,437.40007573635256,396.50301845583147,355.60596117531043,314.70890389478939,273.81184661426835,232.91478933374728,192.01773205322621,151.12067477270514,110.22361749218408,69.326560211662979,28.429502931141883,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,{"$f":"+BR278-BR279","v":7.531752999057062E-13},7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13,7.531752999057062E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":805.47359126104175},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,40.897057280521153,40.897057280521153,40.897057280521125,40.897057280521125,40.897057280521153,40.897057280521125,40.897057280521125,40.897057280521125,40.897057280521096,40.897057280521096,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521096,40.897057280521096,28.42950293114113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":7124.3174939097753},"     Begin Cumulative Difference",{"$f":"+$C284","v":7124.3174939097753},{"$f":"+E286","v":7662.9157598042266},{"$f":"+F286","v":8201.5740256986774},8739.8722915931285,9278.44055748758,9310.7188233820307,8836.6870892764819,8362.655355170933,7888.6236210653842,7414.5918869598354,6940.5601528542866,6466.5284187487377,5992.4966846431889,5518.4649505376401,5044.4332164320913,4570.4014823265425,4096.3697482209936,3622.3380141154448,3148.306280009896,2674.2745459043472,2200.2428117987984,1726.2110776932498,1252.1793435877012,778.14760948215257,304.11587537660398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":538.5982658944514},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":538.65826589445146},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":538.29826589445145},538.56826589445143,32.278265894451408,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":7662.9157598042266},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":8201.5740256986774},8739.8722915931285,9278.44055748758,9310.7188233820307,8836.6870892764819,8362.655355170933,7888.6236210653842,7414.5918869598354,6940.5601528542866,6466.5284187487377,5992.4966846431889,5518.4649505376401,5044.4332164320913,4570.4014823265425,4096.3697482209936,3622.3380141154448,3148.306280009896,2674.2745459043472,2200.2428117987984,1726.2110776932498,1252.1793435877012,778.14760948215257,304.11587537660398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":538.5982658944514},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":538.65826589445146},538.29826589445145,538.56826589445143,32.278265894451408,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-474.03173410554859,-304.11587537660398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.35468248508775091,0.35468248508775096,0.35468248508775096,0.35468248508775096,0.35468248508775102,0.35468248508775108,0.35468248508775108,0.35468248508775113,0.35468248508775113,0.35468248508775119,0.35468248508775119,0.35468248508775119,0.35468248508775124,0.35468248508775124,0.3546824850877513,0.35468248508775135,0.35468248508775135,0.3546824850877513,0.35468248508775135,0.3546824850877513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":136.50773049094872},{"$f":"IF(F284=0,0,F287*$C289)","v":136.52293749094872},{"$f":"IF(G284=0,0,G287*$C289)","v":136.43169549094873},136.50012699094873,8.1809264909487105,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-120.14334300905129,-77.07816861420028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":136.50773049094872},{"$f":"+F287*F288","v":136.52293749094872},{"$f":"+G287*G288","v":136.43169549094873},136.50012699094873,8.1809264909487105,-168.13075346301196,-168.13075346301196,-168.13075346301196,-168.13075346301196,-168.13075346301198,-168.13075346301201,-168.13075346301201,-168.13075346301204,-168.13075346301204,-168.13075346301207,-168.13075346301207,-168.13075346301207,-168.1307534630121,-168.1307534630121,-168.13075346301213,-168.13075346301216,-168.13075346301216,-168.13075346301213,-168.13075346301216,-107.86457443321078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":2748.2054732756956},"     Begin Cumulative DFIT",{"$f":"+C291","v":2748.2054732756956},{"$f":"+E292","v":2884.7132037666443},{"$f":"+F292","v":3021.2361412575929},3157.6678367485415,3294.16796373949,3302.3488902304389,3134.218136767427,2966.0873833044152,2797.9566298414034,2629.8258763783915,2461.6951229153797,2293.5643694523678,2125.433615989356,1957.3028625263439,1789.1721090633318,1621.0413556003198,1452.9106021373077,1284.7798486742956,1116.6490952112836,948.5183417482715,780.38758828525943,612.25683482224724,444.12608135923506,275.99532789622293,107.86457443321078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":2884.7132037666443},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":3021.2361412575929},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":3157.6678367485415},3294.16796373949,3302.3488902304389,3134.218136767427,2966.0873833044152,2797.9566298414034,2629.8258763783915,2461.6951229153797,2293.5643694523678,2125.433615989356,1957.3028625263439,1789.1721090633318,1621.0413556003198,1452.9106021373077,1284.7798486742956,1116.6490952112836,948.5183417482715,780.38758828525943,612.25683482224724,444.12608135923506,275.99532789622293,107.86457443321078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.3764511178497339},{"$f":"IF(G284=0,0,+G291/G284)","v":0.36837272111315478},0.36129450538835656,0.35503465731438455,0.35468248508775091,0.35468248508775096,0.35468248508775096,0.35468248508775096,0.35468248508775102,0.35468248508775108,0.35468248508775108,0.35468248508775113,0.35468248508775113,0.35468248508775119,0.35468248508775119,0.35468248508775119,0.35468248508775124,0.35468248508775124,0.3546824850877513,0.35468248508775135,0.35468248508775135,0.3546824850877513,0.35468248508775135,0.3546824850877513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.3764511178497339},{"$f":"IF(F286=0,0,+F292/F286)","v":0.36837272111315478},{"$f":"IF(G286=0,0,+G292/G286)","v":0.36129450538835656},0.35503465731438455,0.35468248508775091,0.35468248508775096,0.35468248508775096,0.35468248508775096,0.35468248508775102,0.35468248508775108,0.35468248508775108,0.35468248508775113,0.35468248508775113,0.35468248508775119,0.35468248508775119,0.35468248508775119,0.35468248508775124,0.35468248508775124,0.3546824850877513,0.35468248508775135,0.35468248508775135,0.3546824850877513,0.35468248508775135,0.3546824850877513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":2748.2054732756956},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":2884.7132037666443},{"$f":"+E295+F290","v":3021.2361412575929},{"$f":"+F295+G290","v":3157.6678367485415},3294.16796373949,3302.3488902304389,3134.218136767427,2966.0873833044152,2797.9566298414034,2629.8258763783915,2461.6951229153797,2293.5643694523678,2125.433615989356,1957.3028625263439,1789.1721090633318,1621.0413556003198,1452.9106021373077,1284.7798486742956,1116.6490952112836,948.5183417482715,780.38758828525943,612.25683482224724,444.12608135923506,275.99532789622293,107.86457443321078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":1805.6582688314327},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":1942.1659993223814},{"$f":"IF(F289<>0,+E296+F289,0)","v":2078.6889368133302},{"$f":"IF(G289<>0,+F296+G289,0)","v":2215.1206323042788},2351.6207592952278,2359.8016857861767,2239.6583427771252,2119.5149997680737,1999.3716567590225,1879.2283137499712,1759.08497074092,1638.9416277318687,1518.7982847228175,1398.6549417137662,1278.511598704715,1158.3682556956637,1038.2249126866125,918.08156967756122,797.93822666850997,677.79488365945872,557.65154065040747,437.50819764135616,317.36485463230485,197.22151162325355,77.078168614202255,1.9753088054130785E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":942.54720444426289},{"$f":"+E299","v":942.54720444426289},{"$f":"+F299","v":942.54720444426289},942.54720444426289,942.54720444426289,942.54720444426289,894.55979399030218,846.57238353634148,798.58497308238077,750.59756262842006,702.61015217445936,654.62274172049865,606.63533126653795,558.64792081257724,510.66051035861648,462.67309990465571,414.68568945069495,366.69827899673419,318.71086854277337,270.72345808881255,222.73604763485173,174.74863718089085,126.76122672692999,78.773816272969157,30.786405819008294,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,{"$f":"+BR299","v":-2.2026824808563106E-12},-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,47.987410453960663,47.987410453960663,47.987410453960663,47.987410453960663,47.987410453960692,47.98741045396072,47.98741045396072,47.987410453960749,47.987410453960749,47.987410453960777,47.987410453960777,47.987410453960777,47.987410453960806,47.987410453960806,47.987410453960834,47.987410453960862,47.987410453960862,47.987410453960834,47.987410453960862,30.786405819010497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":942.54720444426289},"     End Excess Deferred",{"$f":"+E297-E298","v":942.54720444426289},{"$f":"+F297-F298","v":942.54720444426289},942.54720444426289,942.54720444426289,942.54720444426289,894.55979399030218,846.57238353634148,798.58497308238077,750.59756262842006,702.61015217445936,654.62274172049865,606.63533126653795,558.64792081257724,510.66051035861648,462.67309990465571,414.68568945069495,366.69827899673419,318.71086854277337,270.72345808881255,222.73604763485173,174.74863718089085,126.76122672692999,78.773816272969157,30.786405819008294,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,{"$f":"+BR297-BR298","v":-2.2026824808563106E-12},-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12,-2.2026824808563106E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":942.54720444426493},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,47.987410453960663,47.987410453960663,47.987410453960663,47.987410453960663,47.987410453960692,47.98741045396072,47.98741045396072,47.987410453960749,47.987410453960749,47.987410453960777,47.987410453960777,47.987410453960777,47.987410453960806,47.987410453960806,47.987410453960834,47.987410453960862,47.987410453960862,47.987410453960834,47.987410453960862,30.786405819010497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":8523.0418240958916},"     Begin Cumulative Difference",{"$f":"+$C303","v":8523.0418240958916},{"$f":"+E305","v":8552.5659917170015},{"$f":"+F305","v":8582.120159338112},8611.614326959223,8640.8484945803339,8670.382662201444,8468.9668298225552,8036.6109974436658,7604.2551650647765,7171.8993326858872,6739.5435003069979,6307.1876679281086,5874.8318355492192,5442.4760031703299,5010.1201707914406,4577.7643384125513,4145.408506033662,3713.0526736547727,3280.6968412758833,2848.341008896994,2415.9851765181047,1983.6293441392154,1551.2735117603261,1118.9176793814368,686.56184700254755,254.20601462365835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":29.524167621110792},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":29.554167621110821},29.494167621110819,29.234167621110771,29.534167621110782,-201.41583237888921,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":8552.5659917170015},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":8582.120159338112},8611.614326959223,8640.8484945803339,8670.382662201444,8468.9668298225552,8036.6109974436658,7604.2551650647765,7171.8993326858872,6739.5435003069979,6307.1876679281086,5874.8318355492192,5442.4760031703299,5010.1201707914406,4577.7643384125513,4145.408506033662,3713.0526736547727,3280.6968412758833,2848.341008896994,2415.9851765181047,1983.6293441392154,1551.2735117603261,1118.9176793814368,686.56184700254755,254.20601462365835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":29.524167621110792},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":29.554167621110821},29.494167621110819,29.234167621110771,29.534167621110782,-201.41583237888921,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-432.3558323788892,-254.20601462365835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.25345000000000001},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.25345000000000001},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.38350174941628068,0.38350174941628068,0.38350174941628068,0.38350174941628073,0.38350174941628073,0.38350174941628079,0.38350174941628073,0.38350174941628079,0.38350174941628085,0.38350174941628085,0.38350174941628085,0.3835017494162809,0.3835017494162809,0.3835017494162809,0.38350174941628096,0.38350174941628101,0.38350174941628101,0.38350174941628101,0.38350174941628101,0.38350174941628096,0.38350174941628101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":7.4829002835705305},{"$f":"IF(F303=0,0,F306*$C308)","v":7.4905037835705377},{"$f":"IF(G303=0,0,G306*$C308)","v":7.4752967835705375},7.4093997835705254,7.4854347835705282,-51.048842716429469,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-109.58058571642947,-64.428514406366205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":7.4829002835705305},{"$f":"+F306*F307","v":7.4905037835705377},{"$f":"+G306*G307","v":7.4752967835705375},7.4093997835705254,7.4854347835705282,-77.243324077440363,-165.80921808763622,-165.80921808763622,-165.80921808763625,-165.80921808763625,-165.80921808763628,-165.80921808763625,-165.80921808763628,-165.80921808763628,-165.80921808763628,-165.80921808763628,-165.80921808763631,-165.80921808763631,-165.80921808763631,-165.80921808763634,-165.80921808763637,-165.80921808763637,-165.80921808763637,-165.80921808763637,-165.80921808763634,-97.488451320313686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":3287.76338364499},"     Begin Cumulative DFIT",{"$f":"+C310","v":3287.76338364499},{"$f":"+E311","v":3295.2462839285604},{"$f":"+F311","v":3302.736787712131},3310.2120844957017,3317.6214842792724,3325.1069190628427,3247.8635949854024,3082.0543768977664,2916.2451588101303,2750.4359407224943,2584.6267226348582,2418.8175045472217,2253.0082864595856,2087.1990683719496,1921.3898502843133,1755.580632196677,1589.7714141090407,1423.9621960214045,1258.1529779337682,1092.3437598461319,926.53454175849561,760.72532367085921,594.91610558322282,429.10688749558642,263.29766940795002,97.488451320313686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":3295.2462839285604},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":3302.736787712131},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":3310.2120844957017},3317.6214842792724,3325.1069190628427,3247.8635949854024,3082.0543768977664,2916.2451588101303,2750.4359407224943,2584.6267226348582,2418.8175045472217,2253.0082864595856,2087.1990683719496,1921.3898502843133,1755.580632196677,1589.7714141090407,1423.9621960214045,1258.1529779337682,1092.3437598461319,926.53454175849561,760.72532367085921,594.91610558322282,429.10688749558642,263.29766940795002,97.488451320313686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38529328941980034},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38483926190644846},0.3843892630134243,0.38394626249495439,0.38350174941628068,0.38350174941628068,0.38350174941628068,0.38350174941628073,0.38350174941628073,0.38350174941628079,0.38350174941628073,0.38350174941628079,0.38350174941628085,0.38350174941628085,0.38350174941628085,0.3835017494162809,0.3835017494162809,0.3835017494162809,0.38350174941628096,0.38350174941628101,0.38350174941628101,0.38350174941628101,0.38350174941628101,0.38350174941628096,0.38350174941628101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38529328941980034},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38483926190644846},{"$f":"IF(G305=0,0,+G311/G305)","v":0.3843892630134243},0.38394626249495439,0.38350174941628068,0.38350174941628068,0.38350174941628068,0.38350174941628073,0.38350174941628073,0.38350174941628079,0.38350174941628073,0.38350174941628079,0.38350174941628085,0.38350174941628085,0.38350174941628085,0.3835017494162809,0.3835017494162809,0.3835017494162809,0.38350174941628096,0.38350174941628101,0.38350174941628101,0.38350174941628101,0.38350174941628101,0.38350174941628096,0.38350174941628101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":3287.76338364499},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":3295.2462839285604},{"$f":"+E314+F309","v":3302.736787712131},{"$f":"+F314+G309","v":3310.2120844957017},3317.6214842792724,3325.1069190628427,3247.8635949854024,3082.0543768977664,2916.2451588101303,2750.4359407224943,2584.6267226348582,2418.8175045472217,2253.0082864595856,2087.1990683719496,1921.3898502843133,1755.580632196677,1589.7714141090407,1423.9621960214045,1258.1529779337682,1092.3437598461319,926.53454175849561,760.72532367085921,594.91610558322282,429.10688749558642,263.29766940795002,97.488451320313686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":2160.1649503171038},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":2167.6478506006742},{"$f":"IF(F308<>0,+E315+F308,0)","v":2175.1383543842448},{"$f":"IF(G308<>0,+F315+G308,0)","v":2182.6136511678155},2190.0230509513863,2197.5084857349566,2146.459643018527,2036.8790573020976,1927.2984715856683,1817.7178858692389,1708.1373001528095,1598.5567144363802,1488.9761287199508,1379.3955430035214,1269.8149572870921,1160.2343715706627,1050.6537858542333,941.07320013780384,831.49261442137436,721.91202870494487,612.33144298851539,502.75085727208591,393.17027155565643,283.58968583922695,174.00910012279746,64.428514406367995,1.7905676941154525E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":1127.5984333278861},{"$f":"+E318","v":1127.5984333278861},{"$f":"+F318","v":1127.5984333278861},1127.5984333278861,1127.5984333278861,1127.5984333278861,1101.4039519668752,1045.1753195956685,988.9466872244617,932.7180548532549,876.4894224820481,820.2607901108413,764.0321577396345,707.8035253684277,651.5748929972209,595.3462606260141,539.1176282548073,482.88899588360044,426.66036351239359,370.43173114118673,314.20309876997987,257.97446639877296,201.74583402756605,145.51720165635913,89.288569285152235,33.059936913945364,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,{"$f":"+BR318","v":-2.1174173525650986E-12},-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,26.194481361010894,56.228632371206757,56.228632371206757,56.228632371206785,56.228632371206785,56.228632371206814,56.228632371206785,56.228632371206814,56.228632371206814,56.228632371206814,56.228632371206814,56.228632371206842,56.228632371206842,56.228632371206842,56.228632371206871,56.228632371206899,56.228632371206899,56.228632371206899,56.228632371206899,56.228632371206871,33.059936913947482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":1127.5984333278861},"     End Excess Deferred",{"$f":"+E316-E317","v":1127.5984333278861},{"$f":"+F316-F317","v":1127.5984333278861},1127.5984333278861,1127.5984333278861,1127.5984333278861,1101.4039519668752,1045.1753195956685,988.9466872244617,932.7180548532549,876.4894224820481,820.2607901108413,764.0321577396345,707.8035253684277,651.5748929972209,595.3462606260141,539.1176282548073,482.88899588360044,426.66036351239359,370.43173114118673,314.20309876997987,257.97446639877296,201.74583402756605,145.51720165635913,89.288569285152235,33.059936913945364,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,{"$f":"+BR316-BR317","v":-2.1174173525650986E-12},-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12,-2.1174173525650986E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":1127.5984333278882},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,26.194481361010894,56.228632371206757,56.228632371206757,56.228632371206785,56.228632371206785,56.228632371206814,56.228632371206785,56.228632371206814,56.228632371206814,56.228632371206814,56.228632371206814,56.228632371206842,56.228632371206842,56.228632371206842,56.228632371206871,56.228632371206899,56.228632371206899,56.228632371206899,56.228632371206899,56.228632371206871,33.059936913947482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":6052.9924919926216},"     Begin Cumulative Difference",{"$f":"+$C322","v":6052.9924919926216},{"$f":"+E324","v":6074.1169590248501},{"$f":"+F324","v":6095.2314260570793},6116.3758930893082,6137.4603601215367,6158.3148271537657,6179.3892941859949,6035.4437612182237,5726.478228250453,5417.5126952826813,5108.5471623149097,4799.581629347138,4490.6160963793664,4181.6505634115947,3872.6850304438235,3563.7194974760523,3254.7539645082811,2945.7884315405099,2636.8228985727387,2327.8573656049675,2018.8918326371963,1709.9262996694251,1400.9607667016539,1091.9952337338827,783.02970076611155,474.06416779834035,165.09863483056915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":21.124467032228779},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":21.114467032228788},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":21.144467032228818},21.084467032228815,20.854467032228797,21.074467032228824,-143.94553296777119,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":6074.1169590248501},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":6095.2314260570793},6116.3758930893082,6137.4603601215367,6158.3148271537657,6179.3892941859949,6035.4437612182237,5726.478228250453,5417.5126952826813,5108.5471623149097,4799.581629347138,4490.6160963793664,4181.6505634115947,3872.6850304438235,3563.7194974760523,3254.7539645082811,2945.7884315405099,2636.8228985727387,2327.8573656049675,2018.8918326371963,1709.9262996694251,1400.9607667016539,1091.9952337338827,783.02970076611155,474.06416779834035,165.09863483056915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":21.124467032228779},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":21.114467032228788},21.144467032228818,21.084467032228815,20.854467032228797,21.074467032228824,-143.94553296777119,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-308.9655329677712,-165.09863483056915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.38304385929028339,0.38304385929028334,0.38304385929028334,0.38304385929028334,0.38304385929028339,0.38304385929028345,0.38304385929028351,0.38304385929028356,0.38304385929028356,0.38304385929028362,0.38304385929028362,0.38304385929028367,0.38304385929028367,0.38304385929028367,0.38304385929028373,0.38304385929028373,0.38304385929028373,0.38304385929028378,0.38304385929028378,0.38304385929028373,0.38304385929028373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":5.3539961693183846},{"$f":"IF(F322=0,0,F325*$C327)","v":5.3514616693183861},{"$f":"IF(G322=0,0,G325*$C327)","v":5.3590651693183942},5.3438581693183931,5.2855646693183891,5.3413236693183954,-36.482995330681611,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-78.307314330681606,-41.844248997807753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":5.3539961693183846},{"$f":"+F325*F326","v":5.3514616693183861},{"$f":"+G325*G326","v":5.3590651693183942},5.3438581693183931,5.2855646693183891,5.3413236693183954,-55.137452475571799,-118.34735013565435,-118.34735013565435,-118.34735013565435,-118.34735013565437,-118.34735013565438,-118.34735013565439,-118.34735013565442,-118.34735013565442,-118.34735013565444,-118.34735013565444,-118.34735013565445,-118.34735013565445,-118.34735013565445,-118.34735013565447,-118.34735013565447,-118.34735013565447,-118.34735013565448,-118.34735013565448,-118.34735013565447,-63.240018249058465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":2334.9418537861538},"     Begin Cumulative DFIT",{"$f":"+C329","v":2334.9418537861538},{"$f":"+E330","v":2340.295849955472},{"$f":"+F330","v":2345.6473116247903},2351.0063767941087,2356.3502349634273,2361.6357996327456,2366.9771233020638,2311.8396708264918,2193.4923206908375,2075.1449705551831,1956.7976204195288,1838.4502702838745,1720.1029201482202,1601.7555700125658,1483.4082198769115,1365.0608697412572,1246.7135196056029,1128.3661694699485,1010.0188193342941,891.67146919863967,773.32411906298523,654.9767689273308,536.62941879167636,418.28206865602192,299.93471852036743,181.58736838471293,63.240018249058465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":2340.295849955472},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":2345.6473116247903},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":2351.0063767941087},2356.3502349634273,2361.6357996327456,2366.9771233020638,2311.8396708264918,2193.4923206908375,2075.1449705551831,1956.7976204195288,1838.4502702838745,1720.1029201482202,1601.7555700125658,1483.4082198769115,1365.0608697412572,1246.7135196056029,1128.3661694699485,1010.0188193342941,891.67146919863967,773.32411906298523,654.9767689273308,536.62941879167636,418.28206865602192,299.93471852036743,181.58736838471293,63.240018249058465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38575000000000004},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38528988917118046},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38483318313348391},0.38437898812766452,0.38392919818658766,0.38348734449554611,0.38304385929028339,0.38304385929028334,0.38304385929028334,0.38304385929028334,0.38304385929028339,0.38304385929028345,0.38304385929028351,0.38304385929028356,0.38304385929028356,0.38304385929028362,0.38304385929028362,0.38304385929028367,0.38304385929028367,0.38304385929028367,0.38304385929028373,0.38304385929028373,0.38304385929028373,0.38304385929028378,0.38304385929028378,0.38304385929028373,0.38304385929028373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38528988917118046},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38483318313348391},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38437898812766452},0.38392919818658766,0.38348734449554611,0.38304385929028339,0.38304385929028334,0.38304385929028334,0.38304385929028334,0.38304385929028339,0.38304385929028345,0.38304385929028351,0.38304385929028356,0.38304385929028356,0.38304385929028362,0.38304385929028362,0.38304385929028367,0.38304385929028367,0.38304385929028367,0.38304385929028373,0.38304385929028373,0.38304385929028373,0.38304385929028378,0.38304385929028378,0.38304385929028373,0.38304385929028373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":2334.9418537861538},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":2340.295849955472},{"$f":"+E333+F328","v":2345.6473116247903},{"$f":"+F333+G328","v":2351.0063767941087},2356.3502349634273,2361.6357996327456,2366.9771233020638,2311.8396708264918,2193.4923206908375,2075.1449705551831,1956.7976204195288,1838.4502702838745,1720.1029201482202,1601.7555700125658,1483.4082198769115,1365.0608697412572,1246.7135196056029,1128.3661694699485,1010.0188193342941,891.67146919863967,773.32411906298523,654.9767689273308,536.62941879167636,418.28206865602192,299.93471852036743,181.58736838471293,63.240018249058465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":1534.13094709553},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":1539.4849432648484},{"$f":"IF(F327<>0,+E334+F327,0)","v":1544.8364049341669},{"$f":"IF(G327<>0,+F334+G327,0)","v":1550.1954701034854},1555.5393282728037,1560.824892942122,1566.1662166114404,1529.6832212807587,1451.375906950077,1373.0685926193955,1294.761278288714,1216.4539639580325,1138.1466496273511,1059.8393352966696,981.53202096598795,903.22470663530635,824.91739230462474,746.61007797394313,668.30276364326153,589.99544931257992,511.68813498189832,433.38082065121671,355.0735063205351,276.7661919898535,198.45887765917189,120.15156332849028,41.844248997808677,9.2370555648813024E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":800.81090669062382},{"$f":"+E337","v":800.81090669062382},{"$f":"+F337","v":800.81090669062382},800.81090669062382,800.81090669062382,800.81090669062382,800.81090669062382,782.15644954573361,742.11641374076089,702.07637793578817,662.03634213081546,621.99630632584274,581.95627052087002,541.91623471589719,501.87619891092436,461.83616310595153,421.7961273009787,381.75609149600587,341.71605569103303,301.6760198860602,261.63598408108737,221.59594827611451,181.55591247114165,141.51587666616879,101.47584086119592,61.435805056223046,21.395769251250186,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,{"$f":"+BR337","v":-5.2580162446247414E-13},-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,18.654457144890188,40.040035804972746,40.040035804972746,40.040035804972746,40.04003580497276,40.040035804972774,40.040035804972788,40.040035804972817,40.040035804972817,40.040035804972831,40.040035804972831,40.040035804972845,40.040035804972845,40.040035804972845,40.04003580497286,40.04003580497286,40.04003580497286,40.040035804972874,40.040035804972874,40.04003580497286,21.395769251250712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":800.81090669062382},"     End Excess Deferred",{"$f":"+E335-E336","v":800.81090669062382},{"$f":"+F335-F336","v":800.81090669062382},800.81090669062382,800.81090669062382,800.81090669062382,800.81090669062382,782.15644954573361,742.11641374076089,702.07637793578817,662.03634213081546,621.99630632584274,581.95627052087002,541.91623471589719,501.87619891092436,461.83616310595153,421.7961273009787,381.75609149600587,341.71605569103303,301.6760198860602,261.63598408108737,221.59594827611451,181.55591247114165,141.51587666616879,101.47584086119592,61.435805056223046,21.395769251250186,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,{"$f":"+BR335-BR336","v":-5.2580162446247414E-13},-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13,-5.2580162446247414E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":800.81090669062428},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,18.654457144890188,40.040035804972746,40.040035804972746,40.040035804972746,40.04003580497276,40.040035804972774,40.040035804972788,40.040035804972817,40.040035804972817,40.040035804972831,40.040035804972831,40.040035804972845,40.040035804972845,40.040035804972845,40.04003580497286,40.04003580497286,40.04003580497286,40.040035804972874,40.040035804972874,40.04003580497286,21.395769251250712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":12385.632810082003},"     Begin Cumulative Difference",{"$f":"+$C341","v":12385.632810082003},{"$f":"+E343","v":12120.62771707717},{"$f":"+F343","v":11855.632624072337},11590.607531067506,11325.612438062673,11060.567345057842,10795.592252053009,10530.657159048176,10098.732066043343,9580.3369730385111,9061.9418800336789,8543.5467870288467,8025.1516940240144,7506.7566010191822,6988.36150801435,6469.9664150095177,5951.5713220046855,5433.1762289998533,4914.781135995021,4396.3860429901888,3877.9909499853566,3359.5958569805243,2841.2007639756921,2322.8056709708599,1804.4105779660276,1286.0154849611954,767.62039195636316,249.22529895153093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-265.00509300483225},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-264.99509300483226},-265.02509300483223,-264.99509300483226,-265.04509300483221,-264.97509300483227,-264.9350930048322,-431.92509300483221,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":12120.62771707717},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":11855.632624072337},11590.607531067506,11325.612438062673,11060.567345057842,10795.592252053009,10530.657159048176,10098.732066043343,9580.3369730385111,9061.9418800336789,8543.5467870288467,8025.1516940240144,7506.7566010191822,6988.36150801435,6469.9664150095177,5951.5713220046855,5433.1762289998533,4914.781135995021,4396.3860429901888,3877.9909499853566,3359.5958569805243,2841.2007639756921,2322.8056709708599,1804.4105779660276,1286.0154849611954,767.62039195636316,249.22529895153093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-265.00509300483225},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-264.99509300483226},-265.02509300483223,-264.99509300483226,-265.04509300483221,-264.97509300483227,-264.9350930048322,-431.92509300483221,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-518.39509300483223,-249.22529895153093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38575000000000004},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38575000000000004},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38575000000000009},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-67.165540822074732},{"$f":"IF(F341=0,0,F344*$C346)","v":-67.163006322074736},{"$f":"IF(G341=0,0,G344*$C346)","v":-67.170609822074724},-67.163006322074736,-67.17567882207473,-67.157937322074744,-67.147799322074718,-109.47141482207472,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-131.38723632207473,-63.166152019265517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-102.22571462661405},{"$f":"+F344*F345","v":-102.22185712661405},{"$f":"+G344*G345","v":-102.23342962661405},-102.22185712661405,-102.24114462661403,-102.21414212661405,-102.19871212661401,-166.61510462661403,-199.97090712661407,-199.97090712661407,-199.97090712661407,-199.97090712661404,-199.97090712661404,-199.97090712661407,-199.97090712661404,-199.97090712661407,-199.97090712661409,-199.97090712661407,-199.97090712661407,-199.97090712661407,-199.97090712661407,-199.97090712661404,-199.97090712661404,-199.97090712661404,-199.97090712661401,-199.97090712661401,-199.97090712661401,-96.138659070553047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":4777.7578564891328},"     Begin Cumulative DFIT",{"$f":"+C348","v":4777.7578564891328},{"$f":"+E349","v":4675.532141862519},{"$f":"+F349","v":4573.310284735905},4471.0768551092906,4368.8549979826767,4266.6138533560625,4164.3997112294483,4062.2009991028344,3895.5858944762203,3695.6149873496061,3495.6440802229918,3295.6731730963775,3095.7022659697636,2895.7313588431498,2695.7604517165355,2495.7895445899217,2295.8186374633078,2095.8477303366935,1895.8768232100795,1695.9059160834654,1495.9350089568513,1295.9641018302373,1095.9931947036232,896.02228757700914,696.05138045039507,496.08047332378106,296.10956619716706,96.138659070553047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":4675.532141862519},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":4573.310284735905},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":4471.0768551092906},4368.8549979826767,4266.6138533560625,4164.3997112294483,4062.2009991028344,3895.5858944762203,3695.6149873496061,3495.6440802229918,3295.6731730963775,3095.7022659697636,2895.7313588431498,2695.7604517165355,2495.7895445899217,2295.8186374633078,2095.8477303366935,1895.8768232100795,1695.9059160834654,1495.9350089568513,1295.9641018302373,1095.9931947036232,896.02228757700914,696.05138045039507,496.08047332378106,296.10956619716706,96.138659070553047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38575000000000004},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38575000000000004},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38575000000000009},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38575000000000004},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38575000000000009},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":4777.7578564891328},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":4675.532141862519},{"$f":"+E352+F347","v":4573.310284735905},{"$f":"+F352+G347","v":4471.0768551092906},4368.8549979826767,4266.6138533560625,4164.3997112294483,4062.2009991028344,3895.5858944762203,3695.6149873496061,3495.6440802229918,3295.6731730963775,3095.7022659697636,2895.7313588431498,2695.7604517165355,2495.7895445899217,2295.8186374633078,2095.8477303366935,1895.8768232100795,1695.9059160834654,1495.9350089568513,1295.9641018302373,1095.9931947036232,896.02228757700914,696.05138045039507,496.08047332378106,296.10956619716706,96.138659070553047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":3139.1386357152837},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":3071.9730948932088},{"$f":"IF(F346<>0,+E353+F346,0)","v":3004.8100885711342},{"$f":"IF(G346<>0,+F353+G346,0)","v":2937.6394787490594},2870.4764724269849,2803.3007936049103,2736.1428562828355,2668.9950569607608,2559.5236421386862,2428.1364058166114,2296.7491694945365,2165.3619331724617,2033.9746968503869,1902.587460528312,1771.2002242062372,1639.8129878841623,1508.4257515620875,1377.0385152400127,1245.6512789179378,1114.264042595863,982.87680627378825,851.48956995171352,720.10233362963879,588.71509730756406,457.32786098548934,325.94062466341461,194.55338834133988,63.166152019265155,-3.6237679523765109E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":1638.6192207738491},{"$f":"+E356","v":1603.5590469693097},{"$f":"+F356","v":1568.5001961647704},1533.4373763602312,1498.3785255556918,1463.3130597511524,1428.2568549466132,1393.2059421420738,1336.0622523375346,1267.4785815329951,1198.8949107284557,1130.3112399239162,1061.727569119377,993.14389831483766,924.56022751029832,855.97655670575898,787.39288590121964,718.8092150966803,650.22554429214097,581.64187348760163,513.05820268306229,444.47453187852295,375.89086107398361,307.30719026944428,238.72351946490497,170.13984866036569,101.55617785582641,32.972507051287124,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,{"$f":"+BR356","v":-4.0500935938325711E-13},-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":35.060173804539318},{"$f":"+F346-F347","v":35.058850804539318},35.06281980453933,35.058850804539318,35.065465804539301,35.056204804539306,35.050912804539294,57.143689804539306,68.583670804539338,68.583670804539338,68.583670804539338,68.58367080453931,68.58367080453931,68.583670804539338,68.58367080453931,68.583670804539338,68.583670804539366,68.583670804539338,68.583670804539338,68.583670804539338,68.583670804539338,68.58367080453931,68.58367080453931,68.58367080453931,68.583670804539281,68.583670804539281,68.583670804539281,32.972507051287529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":1638.6192207738491},"     End Excess Deferred",{"$f":"+E354-E355","v":1603.5590469693097},{"$f":"+F354-F355","v":1568.5001961647704},1533.4373763602312,1498.3785255556918,1463.3130597511524,1428.2568549466132,1393.2059421420738,1336.0622523375346,1267.4785815329951,1198.8949107284557,1130.3112399239162,1061.727569119377,993.14389831483766,924.56022751029832,855.97655670575898,787.39288590121964,718.8092150966803,650.22554429214097,581.64187348760163,513.05820268306229,444.47453187852295,375.89086107398361,307.30719026944428,238.72351946490497,170.13984866036569,101.55617785582641,32.972507051287124,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,{"$f":"+BR354-BR355","v":-4.0500935938325711E-13},-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13,-4.0500935938325711E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":1638.6192207738488},{"$f":"+E346-E347","v":35.060173804539318},{"$f":"+F346-F347","v":35.058850804539318},{"$f":"+G346-G347","v":35.06281980453933},35.058850804539318,35.065465804539301,35.056204804539306,35.050912804539294,57.143689804539306,68.583670804539338,68.583670804539338,68.583670804539338,68.58367080453931,68.58367080453931,68.583670804539338,68.58367080453931,68.583670804539338,68.583670804539366,68.583670804539338,68.583670804539338,68.583670804539338,68.583670804539338,68.58367080453931,68.58367080453931,68.58367080453931,68.583670804539281,68.583670804539281,68.583670804539281,32.972507051287529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":5077.6642388053651},"     Begin Cumulative Difference",{"$f":"+$C360","v":5077.6642388053651},{"$f":"+E362","v":4899.0441101376091},{"$f":"+F362","v":4720.4239814698531},4541.803852802097,4363.183724134341,4184.563595466585,4005.9434667988289,3827.3233381310729,3648.7032094633169,3470.0830807955608,3291.4629521278048,3112.8428234600487,2934.2226947922927,2755.6025661245367,2576.9824374567806,2398.3623087890246,2219.7421801212686,2041.1220514535125,1862.5019227857565,1683.8817941180005,1505.2616654502444,1326.6415367824884,1148.0214081147324,969.40127944697633,790.7811507792203,612.16102211146426,433.54089344370823,254.92076477595222,76.300636108196215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-178.62012866775601},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-178.62012866775601},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-178.62012866775601},-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":4899.0441101376091},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":4720.4239814698531},4541.803852802097,4363.183724134341,4184.563595466585,4005.9434667988289,3827.3233381310729,3648.7032094633169,3470.0830807955608,3291.4629521278048,3112.8428234600487,2934.2226947922927,2755.6025661245367,2576.9824374567806,2398.3623087890246,2219.7421801212686,2041.1220514535125,1862.5019227857565,1683.8817941180005,1505.2616654502444,1326.6415367824884,1148.0214081147324,969.40127944697633,790.7811507792203,612.16102211146426,433.54089344370823,254.92076477595222,76.300636108196215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-178.62012866775601},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-178.62012866775601},-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-178.62012866775601,-76.300636108196215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38575000000000004},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000043,0.38575000000000048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-45.27127161084276},{"$f":"IF(F360=0,0,F363*$C365)","v":-45.27127161084276},{"$f":"IF(G360=0,0,G363*$C365)","v":-45.27127161084276},-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-45.27127161084276,-19.338396221622332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-68.902714633586882},{"$f":"+F363*F364","v":-68.902714633586882},{"$f":"+G363*G364","v":-68.902714633586882},-68.902714633586882,-68.902714633586896,-68.902714633586896,-68.902714633586911,-68.902714633586911,-68.902714633586911,-68.902714633586911,-68.902714633586925,-68.902714633586911,-68.902714633586925,-68.902714633586939,-68.902714633586939,-68.902714633586939,-68.902714633586939,-68.902714633586939,-68.902714633586939,-68.902714633586939,-68.902714633586939,-68.902714633586953,-68.902714633586953,-68.902714633586967,-68.902714633586967,-68.902714633586967,-68.902714633586967,-68.902714633586953,-29.432970378736727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":1958.7089801191696},"     Begin Cumulative DFIT",{"$f":"+C367","v":1958.7089801191696},{"$f":"+E368","v":1889.8062654855828},{"$f":"+F368","v":1820.903550851996},1752.0008362184092,1683.0981215848224,1614.1954069512356,1545.2926923176487,1476.3899776840619,1407.4872630504751,1338.5845484168883,1269.6818337833015,1200.7791191497145,1131.8764045161276,1062.9736898825408,994.07097524895391,925.16826061536699,856.26554598178006,787.36283134819314,718.46011671460622,649.55740208101929,580.65468744743237,511.75197281384544,442.84925818025852,373.94654354667159,305.04382891308461,236.14111427949763,167.23839964591065,98.33568501232368,29.432970378736727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":1889.8062654855828},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":1820.903550851996},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":1752.0008362184092},1683.0981215848224,1614.1954069512356,1545.2926923176487,1476.3899776840619,1407.4872630504751,1338.5845484168883,1269.6818337833015,1200.7791191497145,1131.8764045161276,1062.9736898825408,994.07097524895391,925.16826061536699,856.26554598178006,787.36283134819314,718.46011671460622,649.55740208101929,580.65468744743237,511.75197281384544,442.84925818025852,373.94654354667159,305.04382891308461,236.14111427949763,167.23839964591065,98.33568501232368,29.432970378736727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38575000000000004},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000043,0.38575000000000048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38575000000000004},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38575000000000004},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000043,0.38575000000000048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":1958.7089801191696},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":1889.8062654855828},{"$f":"+E371+F366","v":1820.903550851996},{"$f":"+F371+G366","v":1752.0008362184092},1683.0981215848224,1614.1954069512356,1545.2926923176487,1476.3899776840619,1407.4872630504751,1338.5845484168883,1269.6818337833015,1200.7791191497145,1131.8764045161276,1062.9736898825408,994.07097524895391,925.16826061536699,856.26554598178006,787.36283134819314,718.46011671460622,649.55740208101929,580.65468744743237,511.75197281384544,442.84925818025852,373.94654354667159,305.04382891308461,236.14111427949763,167.23839964591065,98.33568501232368,29.432970378736727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":1286.9340013252199},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":1241.6627297143771},{"$f":"IF(F365<>0,+E372+F365,0)","v":1196.3914581035342},{"$f":"IF(G365<>0,+F372+G365,0)","v":1151.1201864926913},1105.8489148818485,1060.5776432710056,1015.3063716601629,970.03510004932014,924.76382843847739,879.49255682763464,834.2212852167919,788.95001360594915,743.67874199510641,698.40747038426366,653.13619877342092,607.86492716257817,562.59365555173542,517.32238394089268,472.05111233004993,426.77984071920719,381.50856910836444,336.23729749752169,290.96602588667895,245.6947542758362,200.42348266499346,155.15221105415071,109.88093944330795,64.609667832465192,19.338396221622432,9.9475983006414026E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":671.77497879394969},{"$f":"+E375","v":648.14353577120551},{"$f":"+F375","v":624.51209274846133},600.88064972571715,577.24920670297297,553.61776368022879,529.98632065748461,506.35487763474043,482.72343461199625,459.09199158925207,435.4605485665079,411.82910554376372,388.19766252101954,364.56621949827536,340.93477647553118,317.303333452787,293.67189043004282,270.04044740729864,246.40900438455446,222.77756136181029,199.14611833906611,175.51467531632193,151.88323229357775,128.25178927083357,104.62034624808936,80.988903225345155,57.357460202600947,33.72601717985674,10.094574157112547,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,{"$f":"+BR375","v":-1.8474111129762605E-12},-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":23.631443022744122},{"$f":"+F365-F366","v":23.631443022744122},23.631443022744122,23.631443022744122,23.631443022744136,23.631443022744136,23.631443022744151,23.631443022744151,23.631443022744151,23.631443022744151,23.631443022744165,23.631443022744151,23.631443022744165,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744193,23.631443022744193,23.631443022744207,23.631443022744207,23.631443022744207,23.631443022744207,23.631443022744193,10.094574157114394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":671.77497879394969},"     End Excess Deferred",{"$f":"+E373-E374","v":648.14353577120551},{"$f":"+F373-F374","v":624.51209274846133},600.88064972571715,577.24920670297297,553.61776368022879,529.98632065748461,506.35487763474043,482.72343461199625,459.09199158925207,435.4605485665079,411.82910554376372,388.19766252101954,364.56621949827536,340.93477647553118,317.303333452787,293.67189043004282,270.04044740729864,246.40900438455446,222.77756136181029,199.14611833906611,175.51467531632193,151.88323229357775,128.25178927083357,104.62034624808936,80.988903225345155,57.357460202600947,33.72601717985674,10.094574157112547,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,{"$f":"+BR373-BR374","v":-1.8474111129762605E-12},-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12,-1.8474111129762605E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":671.77497879395094},{"$f":"+E365-E366","v":23.631443022744122},{"$f":"+F365-F366","v":23.631443022744122},{"$f":"+G365-G366","v":23.631443022744122},23.631443022744122,23.631443022744136,23.631443022744136,23.631443022744151,23.631443022744151,23.631443022744151,23.631443022744151,23.631443022744165,23.631443022744151,23.631443022744165,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744193,23.631443022744193,23.631443022744207,23.631443022744207,23.631443022744207,23.631443022744207,23.631443022744193,10.094574157114394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":723.87506441466041},"     Begin Cumulative Difference",{"$f":"+$C379","v":723.87506441466041},{"$f":"+E381","v":719.26871223441663},{"$f":"+F381","v":712.0923600541729},704.10600787392912,696.11965569368533,688.13330351344155,680.15695133319775,672.17059915295397,664.19424697271018,656.20789479246639,648.21154261222262,640.21519043197884,632.22883825173506,624.24248607149127,616.30613389124755,593.71978171100386,552.41342953076014,511.10707735051642,469.8007251702727,428.49437299002898,387.18802080978526,345.88166862954154,304.57531644929782,263.26896426905409,221.96261208881035,180.6562599085666,139.34990772832285,98.043555548079098,56.737203367835349,15.4308511875916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-4.6063521802437464},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-7.1763521802437467},-7.9863521802437489,-7.9863521802437489,-7.9863521802437489,-7.9763521802437509,-7.9863521802437489,-7.9763521802437509,-7.9863521802437489,-7.9963521802437469,-7.9963521802437469,-7.9863521802437489,-7.9863521802437489,-7.9363521802437518,-22.58635218024375,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":719.26871223441663},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":712.0923600541729},704.10600787392912,696.11965569368533,688.13330351344155,680.15695133319775,672.17059915295397,664.19424697271018,656.20789479246639,648.21154261222262,640.21519043197884,632.22883825173506,624.24248607149127,616.30613389124755,593.71978171100386,552.41342953076014,511.10707735051642,469.8007251702727,428.49437299002898,387.18802080978526,345.88166862954154,304.57531644929782,263.26896426905409,221.96261208881035,180.6562599085666,139.34990772832285,98.043555548079098,56.737203367835349,15.4308511875916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-4.6063521802437464},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-7.1763521802437467},-7.9863521802437489,-7.9863521802437489,-7.9863521802437489,-7.9763521802437509,-7.9863521802437489,-7.9763521802437509,-7.9863521802437489,-7.9963521802437469,-7.9963521802437469,-7.9863521802437489,-7.9863521802437489,-7.9363521802437518,-22.58635218024375,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-41.306352180243749,-15.4308511875916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38575000000000004},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-1.1674799600827777},{"$f":"IF(F379=0,0,F382*$C384)","v":-1.8188464600827776},{"$f":"IF(G379=0,0,G382*$C384)","v":-2.0241409600827782},-2.0241409600827782,-2.0241409600827782,-2.0216064600827788,-2.0241409600827782,-2.0216064600827788,-2.0241409600827782,-2.0266754600827777,-2.0266754600827777,-2.0241409600827782,-2.0241409600827782,-2.0114684600827788,-5.724510960082779,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-10.469094960082778,-3.9109492334950913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-1.7769003535290251},{"$f":"+F382*F383","v":-2.7682778535290256},{"$f":"+G382*G383","v":-3.0807353535290263},-3.0807353535290267,-3.0807353535290267,-3.076877853529028,-3.0807353535290276,-3.0768778535290289,-3.0807353535290281,-3.0845928535290277,-3.0845928535290281,-3.0807353535290289,-3.0807353535290289,-3.0614478535290304,-8.7126853535290358,-15.933925353529041,-15.933925353529039,-15.933925353529037,-15.933925353529034,-15.933925353529032,-15.933925353529034,-15.933925353529034,-15.933925353529032,-15.93392535352903,-15.93392535352903,-15.93392535352903,-15.933925353529029,-15.933925353529029,-15.933925353529029,-5.9524508456134608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":279.23480609795524},"     Begin Cumulative DFIT",{"$f":"+C386","v":279.23480609795524},{"$f":"+E387","v":277.45790574442623},{"$f":"+F387","v":274.68962789089721},271.60889253736821,268.5281571838392,265.44742183031019,262.37054397678116,259.28980862325216,256.21293076972313,253.13219541619409,250.04760256266508,246.96300970913606,243.88227435560702,240.80153900207799,237.74009114854897,229.02740579501994,213.0934804414909,197.15955508796185,181.2256297344328,165.29170438090375,149.35777902737473,133.42385367384571,117.48992832031668,101.55600296678764,85.622077613258611,69.688152259729577,53.754226906200543,37.820301552671516,21.886376199142489,5.9524508456134608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":277.45790574442623},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":274.68962789089721},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":271.60889253736821},268.5281571838392,265.44742183031019,262.37054397678116,259.28980862325216,256.21293076972313,253.13219541619409,250.04760256266508,246.96300970913606,243.88227435560702,240.80153900207799,237.74009114854897,229.02740579501994,213.0934804414909,197.15955508796185,181.2256297344328,165.29170438090375,149.35777902737473,133.42385367384571,117.48992832031668,101.55600296678764,85.622077613258611,69.688152259729577,53.754226906200543,37.820301552671516,21.886376199142489,5.9524508456134608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38575000000000004},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38575000000000004},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38575000000000004},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0.38575000000000026,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":279.23480609795524},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":277.45790574442623},{"$f":"+E390+F385","v":274.68962789089721},{"$f":"+F390+G385","v":271.60889253736821},268.5281571838392,265.44742183031019,262.37054397678116,259.28980862325216,256.21293076972313,253.13219541619409,250.04760256266508,246.96300970913606,243.88227435560702,240.80153900207799,237.74009114854897,229.02740579501994,213.0934804414909,197.15955508796185,181.2256297344328,165.29170438090375,149.35777902737473,133.42385367384571,117.48992832031668,101.55600296678764,85.622077613258611,69.688152259729577,53.754226906200543,37.820301552671516,21.886376199142489,5.9524508456134608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":183.46613507589569},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":182.29865511581292},{"$f":"IF(F384<>0,+E391+F384,0)","v":180.47980865573015},{"$f":"IF(G384<>0,+F391+G384,0)","v":178.45566769564738},176.4315267355646,174.40738577548183,172.38577931539905,170.36163835531627,168.34003189523349,166.31589093515072,164.28921547506795,162.26254001498518,160.2383990549024,158.21425809481963,156.20278963473686,150.47827867465409,140.00918371457132,129.54008875448855,119.07099379440578,108.60189883432301,98.132803874240238,87.663708914157468,77.194613954074697,66.725518993991926,56.256424033909148,45.787329073826371,35.318234113743593,24.849139153660815,14.380044193578037,3.9109492334952591,1.6786572132332367E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":95.76867102205955},{"$f":"+E394","v":95.159250628613307},{"$f":"+F394","v":94.20981923516706},93.153224841720814,92.096630448274567,91.04003605482832,89.984764661382073,88.928170267935826,87.872898874489579,86.816304481043332,85.758387087597086,84.70046969415084,83.643875300704593,82.587280907258346,81.537301513812096,78.549127120365839,73.084296726919575,67.619466333473312,62.154635940027049,56.689805546580793,51.224975153134537,45.760144759688281,40.295314366242025,34.830483972795768,29.365653579349516,23.900823185903263,18.435992792457011,12.97116239901076,7.5063320055645093,2.0415016121182585,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,{"$f":"+BR394","v":-1.1102230246251565E-13},-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0.60942039344624743},{"$f":"+F384-F385","v":0.94943139344624794},1.0565943934462481,1.0565943934462485,1.0565943934462485,1.0552713934462492,1.0565943934462494,1.0552713934462501,1.0565943934462498,1.05791739344625,1.0579173934462505,1.0565943934462507,1.0565943934462507,1.0499793934462516,2.9881743934462568,5.4648303934462632,5.4648303934462614,5.4648303934462596,5.4648303934462561,5.4648303934462543,5.4648303934462561,5.4648303934462561,5.4648303934462543,5.4648303934462525,5.4648303934462525,5.4648303934462525,5.4648303934462508,5.4648303934462508,5.4648303934462508,2.0415016121183696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":95.76867102205955},"     End Excess Deferred",{"$f":"+E392-E393","v":95.159250628613307},{"$f":"+F392-F393","v":94.20981923516706},93.153224841720814,92.096630448274567,91.04003605482832,89.984764661382073,88.928170267935826,87.872898874489579,86.816304481043332,85.758387087597086,84.70046969415084,83.643875300704593,82.587280907258346,81.537301513812096,78.549127120365839,73.084296726919575,67.619466333473312,62.154635940027049,56.689805546580793,51.224975153134537,45.760144759688281,40.295314366242025,34.830483972795768,29.365653579349516,23.900823185903263,18.435992792457011,12.97116239901076,7.5063320055645093,2.0415016121182585,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,{"$f":"+BR392-BR393","v":-1.1102230246251565E-13},-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13,-1.1102230246251565E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":95.768671022059678},{"$f":"+E384-E385","v":0.60942039344624743},{"$f":"+F384-F385","v":0.94943139344624794},{"$f":"+G384-G385","v":1.0565943934462481},1.0565943934462485,1.0565943934462485,1.0552713934462492,1.0565943934462494,1.0552713934462501,1.0565943934462498,1.05791739344625,1.0579173934462505,1.0565943934462507,1.0565943934462507,1.0499793934462516,2.9881743934462568,5.4648303934462632,5.4648303934462614,5.4648303934462596,5.4648303934462561,5.4648303934462543,5.4648303934462561,5.4648303934462561,5.4648303934462543,5.4648303934462525,5.4648303934462525,5.4648303934462525,5.4648303934462508,5.4648303934462508,5.4648303934462508,2.0415016121183696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":21818.431781999992},{"$f":"SUM(E493:CI493)","v":21818.431781999992},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":500.1636945324808},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":527.33284467076953},609.24524241511222,774.48876533203372,984.09202104871508,1113.21131936858,1213.7522665236661,1280.1370441837485,1291.5783481837486,1291.5796711837484,1291.5796711837481,1291.5783481837479,1291.5783481837479,1291.5717331837482,1293.5099281837483,907.57326403975003,861.36808884965035,784.74363667540626,687.10343957650787,511.2237566747545,445.5647805026432,385.33868233558019,325.49102594464586,270.36552578201156,224.73501821591998,170.77991693965009,119.07571347198045,62.068780467477971,15.559404550560645,2.0415016121183696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":500.1636945324808},{"$f":"SUM(F498:F518)","v":527.33284467076953},609.24524241511233,774.48876533203395,984.09202104871497,1113.21131936858,1213.7522665236656,1280.1370441837482,1291.5783481837486,1291.5796711837484,1291.5796711837488,1291.5783481837479,1291.5783481837482,1291.5717331837482,1293.5099281837486,907.57326403975014,861.36808884965023,784.74363667540615,687.10343957650775,511.2237566747545,445.5647805026432,385.33868233558019,325.49102594464586,270.36552578201156,224.73501821591998,170.77991693965009,119.07571347198045,62.068780467477971,15.559404550560645,2.0415016121183696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":422.36520500509812},{"$f":"+F110","v":422.36520500509835},422.36520500509835,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.3652050050988,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.36520500509857,422.3652050050988,33.951884861100368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":2.6986163545735424},{"$f":"+F129","v":13.986452354573537},13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.98645235457353,13.98645235457353,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573537,13.986452354573544,13.986452354573544,1.733162025574198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":15.54262613828849},80.556076982484996,80.556076982484996,80.556076982485024,80.556076982485024,80.556076982485052,80.556076982485052,80.556076982485052,80.556076982485052,80.556076982485024,80.556076982485024,80.556076982485024,80.556076982485024,80.556076982484996,80.556076982485024,80.556076982485052,5.6647868338151053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},16.7798769001461,86.971113323598075,86.971113323598075,86.971113323598075,86.971113323598075,86.971113323598018,86.971113323598018,86.971113323597962,86.971113323597962,86.971113323597905,86.971113323597905,86.971113323597905,86.971113323597962,86.971113323597962,86.971113323597905,86.971113323597905,1.4545807599532226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,38.106079038077681,175.17361999078389,175.17361999078389,175.17361999078389,175.17361999078378,175.17361999078378,175.17361999078366,175.17361999078366,175.17361999078355,175.17361999078344,175.17361999078344,175.17361999078344,175.17361999078355,175.17361999078355,175.17361999078355,168.71474228934488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,31.565892483453958,63.120596988347273,63.120596988347273,63.120596988347273,63.120596988347273,63.120596988347245,63.120596988347245,63.120596988347216,63.120596988347245,63.120596988347273,63.120596988347245,63.120596988347245,63.120596988347245,63.120596988347273,63.120596988347273,57.410237135892132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":4.8562289869062738},{"$f":"+F224","v":4.8601979869062735},4.8641669869062767,4.8535829869062717,4.8734279869062753,28.30243498690627,57.257612986906267,57.257612986906267,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906295,57.257612986906267,57.257612986906267,57.257612986906267,57.257612986906238,57.257612986906238,49.008873950686947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":10.942606965173198},{"$f":"+F243","v":10.9386379651732},10.942606965173194,10.930699965173197,10.97700496517319,10.941283965173195,33.842413965173179,56.750158965173171,56.750158965173142,56.750158965173142,56.750158965173114,56.750158965173114,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173057,56.750158965173085,56.750158965173085,56.750158965173085,56.750158965173085,45.532934748797004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,56.972667455391715,56.972667455391715,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391687,56.972667455391715,56.972667455391743,56.972667455391743,56.972667455391743,56.972667455391715,56.972667455391687,56.972667455391687,56.972667455391658,56.972667455391658,56.972667455391658,42.657945813254415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,40.897057280521153,40.897057280521153,40.897057280521125,40.897057280521125,40.897057280521153,40.897057280521125,40.897057280521125,40.897057280521125,40.897057280521096,40.897057280521096,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521068,40.897057280521096,40.897057280521096,28.42950293114113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,47.987410453960663,47.987410453960663,47.987410453960663,47.987410453960663,47.987410453960692,47.98741045396072,47.98741045396072,47.987410453960749,47.987410453960749,47.987410453960777,47.987410453960777,47.987410453960777,47.987410453960806,47.987410453960806,47.987410453960834,47.987410453960862,47.987410453960862,47.987410453960834,47.987410453960862,30.786405819010497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,26.194481361010894,56.228632371206757,56.228632371206757,56.228632371206785,56.228632371206785,56.228632371206814,56.228632371206785,56.228632371206814,56.228632371206814,56.228632371206814,56.228632371206814,56.228632371206842,56.228632371206842,56.228632371206842,56.228632371206871,56.228632371206899,56.228632371206899,56.228632371206899,56.228632371206899,56.228632371206871,33.059936913947482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,18.654457144890188,40.040035804972746,40.040035804972746,40.040035804972746,40.04003580497276,40.040035804972774,40.040035804972788,40.040035804972817,40.040035804972817,40.040035804972831,40.040035804972831,40.040035804972845,40.040035804972845,40.040035804972845,40.04003580497286,40.04003580497286,40.04003580497286,40.040035804972874,40.040035804972874,40.04003580497286,21.395769251250712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":35.060173804539318},{"$f":"+F357","v":35.058850804539318},35.06281980453933,35.058850804539318,35.065465804539301,35.056204804539306,35.050912804539294,57.143689804539306,68.583670804539338,68.583670804539338,68.583670804539338,68.58367080453931,68.58367080453931,68.583670804539338,68.58367080453931,68.583670804539338,68.583670804539366,68.583670804539338,68.583670804539338,68.583670804539338,68.583670804539338,68.58367080453931,68.58367080453931,68.58367080453931,68.583670804539281,68.583670804539281,68.583670804539281,32.972507051287529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":23.631443022744122},{"$f":"+F376","v":23.631443022744122},23.631443022744122,23.631443022744122,23.631443022744136,23.631443022744136,23.631443022744151,23.631443022744151,23.631443022744151,23.631443022744151,23.631443022744165,23.631443022744151,23.631443022744165,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744179,23.631443022744193,23.631443022744193,23.631443022744207,23.631443022744207,23.631443022744207,23.631443022744207,23.631443022744193,10.094574157114394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0.60942039344624743},{"$f":"+F395","v":0.94943139344624794},1.0565943934462481,1.0565943934462485,1.0565943934462485,1.0552713934462492,1.0565943934462494,1.0552713934462501,1.0565943934462498,1.05791739344625,1.0579173934462505,1.0565943934462507,1.0565943934462507,1.0499793934462516,2.9881743934462568,5.4648303934462632,5.4648303934462614,5.4648303934462596,5.4648303934462561,5.4648303934462543,5.4648303934462561,5.4648303934462561,5.4648303934462543,5.4648303934462525,5.4648303934462525,5.4648303934462525,5.4648303934462508,5.4648303934462508,5.4648303934462508,2.0415016121183696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"385","index":25,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":482.0152005362778}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":482.01917400000013},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-3.9734637223318714E-3},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":482.01785100000006}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10317.370000000001},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3670.670000000001},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.4000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21156.93},{"$f":"IFERROR(+B11/$B$32,0)","v":0.99493197646804321},{"$f":"+C11*$D$8","v":10265.081326052095},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":349.01276508577126},{"$f":"+F11*E11","v":7329.2680668011963},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":2935.8132592508991},{"$f":"+$E$8*J11","v":3625.7579017064072},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.98776460474692795}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":108},5.0788395792087356E-3,52.400267109340838,9,1.7816090817175887,16.0344817354583,36.365785373882538,44.912098293594319,1.2235395253072139E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-0.22999999999998977},-1.0816047252018122E-5,-0.11159316143655422,8,-3.7941674888428436E-3,-3.0353339910742749E-2,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":21264.7},null,{"$f":"SUM(D11:D31)","v":10317.369999999999},null,{"$f":"SUM(F11:F31)","v":350.79058000000003},{"$f":"SUM(G11:G31)","v":7345.2721951967433},{"$f":"SUM(H11:H31)","v":2972.1790446247815},{"$f":"SUM(I11:I31)","v":3670.6700000000014}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":3625.7579017064072},null,{"$f":"+$F11","v":349.01276508577126},{"$f":"+$F11","v":349.01276508577126},349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,{"$f":"+$F11","v":349.01276508577126},349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126,349.01276508577126]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,44.912098293594319,null,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887,1.7816090817175887]
[2010,null,0,null,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,{"$f":"+$F24","v":-3.7941674888428436E-3},-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3,-3.7941674888428436E-3]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":3670.6700000000014},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":350.79058000000003},350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,{"$f":"SUM(BQ38:BQ58)","v":350.79058000000003},350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003,350.79058000000003]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7.6499999999999986},{"$f":"C67-SUM(E67:AY67)","v":7.6499999999999986},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1.0000000000001563E-2},1.5629858518551032E-15,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.01},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20.72},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.19},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.19},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.19},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.19},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.18},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.19},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.59},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-1.0799999999999841},1.5987211554602254E-14,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-0.01},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-0.01},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-0.01},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-0.01},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-1.04},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":27.300000000000015},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":3.19},{"$f":"SUM(F67:F88)","v":3.18},{"$f":"SUM(G67:G88)","v":3.19},3.19,3.1700000000000004,3.19,1.58,-1.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":3618.1079017064071},"     Begin Cumulative Difference",{"$f":"+$C94","v":3618.1079017064071},{"$f":"+E96","v":3269.0951366206359},{"$f":"+F96","v":2920.0823715348647},2571.0696064490935,2222.0568413633223,1873.0440762775511,1524.0313111917799,1175.0185461060087,826.00578102023746,476.9930159344662,127.98025084869494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-349.01276508577126},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-349.01276508577126},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-349.01276508577126},-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":3269.0951366206359},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":2920.0823715348647},2571.0696064490935,2222.0568413633223,1873.0440762775511,1524.0313111917799,1175.0185461060087,826.00578102023746,476.9930159344662,127.98025084869494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-349.01276508577126},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-349.01276508577126},-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-349.01276508577126,-127.98025084869494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-88.457285310988723},{"$f":"IF(F94=0,0,F97*$C99)","v":-88.457285310988723},{"$f":"IF(G94=0,0,G97*$C99)","v":-88.457285310988723},-88.457285310988723,-88.457285310988723,-88.457285310988723,-88.457285310988723,-88.457285310988723,-88.457285310988723,-88.457285310988723,-32.436594577601731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-134.63167413183626},{"$f":"+F97*F98","v":-134.63167413183626},{"$f":"+G97*G98","v":-134.63167413183626},-134.63167413183626,-134.63167413183626,-134.63167413183626,-134.63167413183626,-134.63167413183626,-134.63167413183626,-134.63167413183626,-49.368381764884077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":1395.6851230832465},"     Begin Cumulative DFIT",{"$f":"+C101","v":1395.6851230832465},{"$f":"+E102","v":1261.0534489514102},{"$f":"+F102","v":1126.421774819574},991.79010068773778,857.15842655590154,722.52675242406531,587.89507829222907,453.26340416039284,318.6317300285566,184.00005589672034,49.368381764884077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":1261.0534489514102},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":1126.421774819574},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":991.79010068773778},857.15842655590154,722.52675242406531,587.89507829222907,453.26340416039284,318.6317300285566,184.00005589672034,49.368381764884077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999998},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":1395.6851230832465},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":1261.0534489514102},{"$f":"+E105+F100","v":1126.421774819574},{"$f":"+F105+G100","v":991.79010068773778},857.15842655590154,722.52675242406531,587.89507829222907,453.26340416039284,318.6317300285566,184.00005589672034,49.368381764884077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":917.00944768748889},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":828.55216237650018},{"$f":"IF(F99<>0,+E106+F99,0)","v":740.09487706551147},{"$f":"IF(G99<>0,+F106+G99,0)","v":651.63759175452276},563.18030644353405,474.72302113254534,386.26573582155663,297.80845051056792,209.35116519957921,120.89387988859049,32.436594577601767,3.5527136788005009E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":478.67567539575759},{"$f":"+E109","v":432.50128657491007},{"$f":"+F109","v":386.32689775406254},340.15250893321502,293.97812011236749,247.80373129151997,201.62934247067244,155.45495364982492,109.28056482897738,63.106176008129836,16.931787187282296,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,{"$f":"+BR109","v":-4.9737991503207013E-14},-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":46.17438882084754},{"$f":"+F99-F100","v":46.17438882084754},46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,16.931787187282346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":478.67567539575759},"     End Excess Deferred",{"$f":"+E107-E108","v":432.50128657491007},{"$f":"+F107-F108","v":386.32689775406254},340.15250893321502,293.97812011236749,247.80373129151997,201.62934247067244,155.45495364982492,109.28056482897738,63.106176008129836,16.931787187282296,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,{"$f":"+BR107-BR108","v":-4.9737991503207013E-14},-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":478.67567539575765},{"$f":"+E99-E100","v":46.17438882084754},{"$f":"+F99-F100","v":46.17438882084754},{"$f":"+G99-G100","v":46.17438882084754},46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,16.931787187282346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":24.19209829359432},"     Begin Cumulative Difference",{"$f":"+$C322","v":24.19209829359432},{"$f":"+E324","v":25.600489211876731},{"$f":"+F324","v":27.008880130159142},28.417271048441552,29.825661966723963,31.224052885006376,32.632443803288787,32.4408347215712,30.659225639853609,28.877616558136019,27.096007476418428,25.314398394700838,23.532789312983247,21.751180231265657,19.969571149548067,18.187962067830476,16.406352986112886,14.624743904395297,12.843134822677708,11.06152574096012,9.2799166592425308,7.4983075775249421,5.7166984958073535,3.9350894140897648,2.1534803323721761,0.37187125065458737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":1.4083909182824113},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":1.4083909182824113},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":1.4083909182824113},1.4083909182824113,1.3983909182824115,1.4083909182824113,-0.19160908171758861,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":25.600489211876731},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":27.008880130159142},28.417271048441552,29.825661966723963,31.224052885006376,32.632443803288787,32.4408347215712,30.659225639853609,28.877616558136019,27.096007476418428,25.314398394700838,23.532789312983247,21.751180231265657,19.969571149548067,18.187962067830476,16.406352986112886,14.624743904395297,12.843134822677708,11.06152574096012,9.2799166592425308,7.4983075775249421,5.7166984958073535,3.9350894140897648,2.1534803323721761,0.37187125065458737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":1.4083909182824113},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":1.4083909182824113},1.4083909182824113,1.4083909182824113,1.3983909182824115,1.4083909182824113,-0.19160908171758861,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-1.7816090817175887,-0.37187125065458737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.351530751277352,0.351530751277352,0.351530751277352,0.35153075127735206,0.35153075127735212,0.35153075127735212,0.35153075127735212,0.35153075127735217,0.35153075127735217,0.35153075127735217,0.35153075127735223,0.35153075127735223,0.35153075127735228,0.35153075127735228,0.35153075127735228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0.35695667823867716},{"$f":"IF(F322=0,0,F325*$C327)","v":0.35695667823867716},{"$f":"IF(G322=0,0,G325*$C327)","v":0.35695667823867716},0.35695667823867716,0.35442217823867722,0.35695667823867716,-4.8563321761322838E-2,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-0.45154882176132288,-9.4250768478405175E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0.35695667823867716},{"$f":"+F325*F326","v":0.35695667823867716},{"$f":"+G325*G326","v":0.35695667823867716},0.35695667823867716,0.35442217823867722,0.35695667823867716,-6.7356484447747444E-2,-0.62629037897873707,-0.62629037897873707,-0.62629037897873707,-0.62629037897873707,-0.62629037897873718,-0.62629037897873718,-0.62629037897873718,-0.62629037897873729,-0.62629037897873741,-0.62629037897873741,-0.62629037897873741,-0.62629037897873752,-0.62629037897873752,-0.62629037897873752,-0.62629037897873752,-0.62629037897873752,-0.62629037897873763,-0.62629037897873763,-0.13072418012105569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":9.3321019167540094},"     Begin Cumulative DFIT",{"$f":"+C329","v":9.3321019167540094},{"$f":"+E330","v":9.6890585949926873},{"$f":"+F330","v":10.046015273231365},10.402971951470043,10.759928629708721,11.114350807947398,11.471307486186076,11.403951001738328,10.777660622759591,10.151370243780853,9.525079864802116,8.8987894858233787,8.2724991068446414,7.6462087278659041,7.0199183488871668,6.3936279699084295,5.7673375909296922,5.1410472119509549,4.5147568329722176,3.8884664539934803,3.262176075014743,2.6358856960360058,2.0095953170572685,1.3833049380785309,0.75701455909979332,0.13072418012105569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":9.6890585949926873},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":10.046015273231365},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":10.402971951470043},10.759928629708721,11.114350807947398,11.471307486186076,11.403951001738328,10.777660622759591,10.151370243780853,9.525079864802116,8.8987894858233787,8.2724991068446414,7.6462087278659041,7.0199183488871668,6.3936279699084295,5.7673375909296922,5.1410472119509549,4.5147568329722176,3.8884664539934803,3.262176075014743,2.6358856960360058,2.0095953170572685,1.3833049380785309,0.75701455909979332,0.13072418012105569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38575000000000004},{"$f":"IF(F322=0,0,+F329/F322)","v":0.37847161883522451},{"$f":"IF(G322=0,0,+G329/G322)","v":0.37195230697527526},0.36607920351453166,0.36076076506578159,0.35595477784001739,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.351530751277352,0.351530751277352,0.351530751277352,0.35153075127735206,0.35153075127735212,0.35153075127735212,0.35153075127735212,0.35153075127735217,0.35153075127735217,0.35153075127735217,0.35153075127735223,0.35153075127735223,0.35153075127735228,0.35153075127735228,0.35153075127735228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.37847161883522451},{"$f":"IF(F324=0,0,+F330/F324)","v":0.37195230697527526},{"$f":"IF(G324=0,0,+G330/G324)","v":0.36607920351453166},0.36076076506578159,0.35595477784001739,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.35153075127735195,0.351530751277352,0.351530751277352,0.351530751277352,0.35153075127735206,0.35153075127735212,0.35153075127735212,0.35153075127735212,0.35153075127735217,0.35153075127735217,0.35153075127735217,0.35153075127735223,0.35153075127735223,0.35153075127735228,0.35153075127735228,0.35153075127735228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":9.3321019167540094},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":9.6890585949926873},{"$f":"+E333+F328","v":10.046015273231365},{"$f":"+F333+G328","v":10.402971951470043},10.759928629708721,11.114350807947398,11.471307486186076,11.403951001738328,10.777660622759591,10.151370243780853,9.525079864802116,8.8987894858233787,8.2724991068446414,7.6462087278659041,7.0199183488871668,6.3936279699084295,5.7673375909296922,5.1410472119509549,4.5147568329722176,3.8884664539934803,3.262176075014743,2.6358856960360058,2.0095953170572685,1.3833049380785309,0.75701455909979332,0.13072418012105569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":6.1314873125114806},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":6.4884439907501577},{"$f":"IF(F327<>0,+E334+F327,0)","v":6.8454006689888347},{"$f":"IF(G327<>0,+F334+G327,0)","v":7.2023573472275118},7.5593140254661888,7.9137362037048664,8.2706928819435444,8.2221295601822213,7.7705807384208985,7.3190319166595756,6.8674830948982528,6.41593427313693,5.9643854513756072,5.5128366296142843,5.0612878078529615,4.6097389860916387,4.1581901643303159,3.706641342568993,3.2550925208076702,2.8035436990463474,2.3519948772850245,1.9004460555237017,1.4488972337623789,0.99734841200105606,0.54579959023973323,9.4250768478410352E-2,5.1764148523147924E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":3.2006146042425287},{"$f":"+E337","v":3.2006146042425287},{"$f":"+F337","v":3.2006146042425287},3.2006146042425287,3.2006146042425287,3.2006146042425287,3.2006146042425287,3.1818214415561044,3.0070798843386903,2.8323383271212763,2.6575967699038623,2.4828552126864483,2.3081136554690338,2.1333720982516193,1.9586305410342051,1.7838889838167906,1.6091474265993762,1.4344058693819617,1.2596643121645472,1.0849227549471325,0.91018119772971784,0.73543964051230315,0.56069808329488846,0.38595652607747383,0.21121496886005908,3.6473411642644338E-2,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,{"$f":"+BR337","v":-6.1756155744774333E-15},-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,1.8793162686424607E-2,0.17474155721741419,0.17474155721741419,0.17474155721741419,0.17474155721741419,0.1747415572174143,0.1747415572174143,0.1747415572174143,0.17474155721741441,0.17474155721741452,0.17474155721741452,0.17474155721741452,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741474,0.17474155721741474,3.6473411642650513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":3.2006146042425287},"     End Excess Deferred",{"$f":"+E335-E336","v":3.2006146042425287},{"$f":"+F335-F336","v":3.2006146042425287},3.2006146042425287,3.2006146042425287,3.2006146042425287,3.2006146042425287,3.1818214415561044,3.0070798843386903,2.8323383271212763,2.6575967699038623,2.4828552126864483,2.3081136554690338,2.1333720982516193,1.9586305410342051,1.7838889838167906,1.6091474265993762,1.4344058693819617,1.2596643121645472,1.0849227549471325,0.91018119772971784,0.73543964051230315,0.56069808329488846,0.38595652607747383,0.21121496886005908,3.6473411642644338E-2,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,{"$f":"+BR335-BR336","v":-6.1756155744774333E-15},-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15,-6.1756155744774333E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":3.200614604242535},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,1.8793162686424607E-2,0.17474155721741419,0.17474155721741419,0.17474155721741419,0.17474155721741419,0.1747415572174143,0.1747415572174143,0.1747415572174143,0.17474155721741441,0.17474155721741452,0.17474155721741452,0.17474155721741452,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741474,0.17474155721741474,3.6473411642650513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":1.0799999999999841},"     Begin Cumulative Difference",{"$f":"+$C341","v":1.0799999999999841},{"$f":"+E343","v":1.083794167488827},{"$f":"+F343","v":1.0775883349776698},1.0713825024665127,1.0751766699553555,1.0689708374441984,1.0727650049330413,1.0665591724218841,3.0353339910726973E-2,3.4147507399569815E-2,3.7941674888412658E-2,4.17358423772555E-2,4.5530009866098342E-2,4.9324177354941184E-2,5.3118344843784027E-2,5.6912512332626869E-2,6.0706679821469711E-2,6.4500847310312553E-2,6.8295014799155396E-2,7.2089182287998238E-2,7.588334977684108E-2,7.9677517265683923E-2,8.3471684754526765E-2,8.7265852243369607E-2,9.1060019732212449E-2,9.4854187221055292E-2,9.8648354709898134E-2,0.10244252219874098,0.10623668968758382,0.11003085717642666,0.1138250246652695,0.11761919215411235,0.12141335964295519,0.12520752713179803,0.12900169462064087,0.13279586210948371,0.13659002959832656,0.1403841970871694,0.14417836457601224,0.14797253206485508,0.15176669955369793,0.15556086704254077,0.15935503453138361,0.16314920202022645,0.16694336950906929,0.17073753699791214,0.17453170448675498,0.17832587197559782,0.18212003946444066,0.18591420695328351,0.18970837444212635,0.19350254193096919,0.19729670941981203,0.20109087690865488,0.20488504439749772,0.20867921188634056,0.2124733793751834,0.21626754686402624,0.22006171435286909,0.22385588184171193,0.22765004933055477,0.23144421681939761,0.23523838430824046,0.2390325517970833,0.24282671928592614,0.24662088677476898,{"$f":"+BR343","v":0.25041505426361182},0.25420922175245469,0.25800338924129756,0.26179755673014043,0.2655917242189833,0.26938589170782617,0.27318005919666905,0.27697422668551192,0.28076839417435479,0.28456256166319766,0.28835672915204053,0.2921508966408834,0.29594506412972627,0.29973923161856914,0.30353339910741201,0.30732756659625488,0.31112173408509775]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":3.7941674888428436E-3},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-6.2058325111571562E-3},-6.2058325111571562E-3,3.7941674888428436E-3,-6.2058325111571562E-3,3.7941674888428436E-3,-6.2058325111571562E-3,-1.0362058325111572,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":3.7941674888428436E-3},3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":1.083794167488827},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":1.0775883349776698},1.0713825024665127,1.0751766699553555,1.0689708374441984,1.0727650049330413,1.0665591724218841,3.0353339910726973E-2,3.4147507399569815E-2,3.7941674888412658E-2,4.17358423772555E-2,4.5530009866098342E-2,4.9324177354941184E-2,5.3118344843784027E-2,5.6912512332626869E-2,6.0706679821469711E-2,6.4500847310312553E-2,6.8295014799155396E-2,7.2089182287998238E-2,7.588334977684108E-2,7.9677517265683923E-2,8.3471684754526765E-2,8.7265852243369607E-2,9.1060019732212449E-2,9.4854187221055292E-2,9.8648354709898134E-2,0.10244252219874098,0.10623668968758382,0.11003085717642666,0.1138250246652695,0.11761919215411235,0.12141335964295519,0.12520752713179803,0.12900169462064087,0.13279586210948371,0.13659002959832656,0.1403841970871694,0.14417836457601224,0.14797253206485508,0.15176669955369793,0.15556086704254077,0.15935503453138361,0.16314920202022645,0.16694336950906929,0.17073753699791214,0.17453170448675498,0.17832587197559782,0.18212003946444066,0.18591420695328351,0.18970837444212635,0.19350254193096919,0.19729670941981203,0.20109087690865488,0.20488504439749772,0.20867921188634056,0.2124733793751834,0.21626754686402624,0.22006171435286909,0.22385588184171193,0.22765004933055477,0.23144421681939761,0.23523838430824046,0.2390325517970833,0.24282671928592614,0.24662088677476898,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0.25041505426361182},0.25420922175245469,0.25800338924129756,0.26179755673014043,0.2655917242189833,0.26938589170782617,0.27318005919666905,0.27697422668551192,0.28076839417435479,0.28456256166319766,0.28835672915204053,0.2921508966408834,0.29594506412972627,0.29973923161856914,0.30353339910741201,0.30732756659625488,0.31112173408509775,0.31491590157394062]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":3.7941674888428436E-3},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-6.2058325111571562E-3},-6.2058325111571562E-3,3.7941674888428436E-3,-6.2058325111571562E-3,3.7941674888428436E-3,-6.2058325111571562E-3,-1.0362058325111572,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":3.7941674888428436E-3},3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3,3.7941674888428436E-3]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38528684161270488},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38528684161270488},0.25345000000000001,0.38482160545919025,0.25345000000000001,0.38435696886860582,0.38435696886860582,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":9.6163175004721879E-4},{"$f":"IF(F341=0,0,F344*$C346)","v":-1.5728682499527814E-3},{"$f":"IF(G341=0,0,G344*$C346)","v":-1.5728682499527814E-3},9.6163175004721879E-4,-1.5728682499527814E-3,9.6163175004721879E-4,-1.5728682499527814E-3,-0.26262636824995278,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,{"$f":"IF(BS341=0,0,BS344*$C346)","v":9.6163175004721879E-4},9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":9.6163175004721879E-4},{"$f":"+F344*F345","v":-2.391025607801182E-3},{"$f":"+G344*G345","v":-2.391025607801182E-3},9.6163175004721879E-4,-2.388138430154335E-3,9.6163175004721879E-4,-2.3852549732946132E-3,-0.39827293290795862,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,{"$f":"+BS344*BS345","v":9.6163175004721879E-4},9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4,9.6163175004721879E-4]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0.41660999999999382},"     Begin Cumulative DFIT",{"$f":"+C348","v":0.41660999999999382},{"$f":"+E349","v":0.41757163175004103},{"$f":"+F349","v":0.41518060614223984},0.41278958053443865,0.41375121228448586,0.41136307385433152,0.41232470560437873,0.40993945063108411,1.1666517723125491E-2,1.2628149473172709E-2,1.3589781223219927E-2,1.4551412973267145E-2,1.5513044723314363E-2,1.6474676473361583E-2,1.7436308223408803E-2,1.8397939973456023E-2,1.9359571723503242E-2,2.0321203473550462E-2,2.1282835223597682E-2,2.2244466973644902E-2,2.3206098723692122E-2,2.4167730473739341E-2,2.5129362223786561E-2,2.6090993973833781E-2,2.7052625723881001E-2,2.801425747392822E-2,2.897588922397544E-2,2.993752097402266E-2,3.089915272406988E-2,3.1860784474117096E-2,3.2822416224164312E-2,3.3784047974211528E-2,3.4745679724258745E-2,3.5707311474305961E-2,3.6668943224353177E-2,3.7630574974400394E-2,3.859220672444761E-2,3.9553838474494826E-2,4.0515470224542043E-2,4.1477101974589259E-2,4.2438733724636475E-2,4.3400365474683691E-2,4.4361997224730908E-2,4.5323628974778124E-2,4.628526072482534E-2,4.7246892474872557E-2,4.8208524224919773E-2,4.9170155974966989E-2,5.0131787725014205E-2,5.1093419475061422E-2,5.2055051225108638E-2,5.3016682975155854E-2,5.3978314725203071E-2,5.4939946475250287E-2,5.5901578225297503E-2,5.686320997534472E-2,5.7824841725391936E-2,5.8786473475439152E-2,5.9748105225486368E-2,6.0709736975533585E-2,6.1671368725580801E-2,6.2633000475628017E-2,6.3594632225675241E-2,6.4556263975722464E-2,6.5517895725769687E-2,6.647952747581691E-2,{"$f":"+BR349","v":6.7441159225864133E-2},6.8402790975911357E-2,6.936442272595858E-2,7.0326054476005803E-2,7.1287686226053026E-2,7.224931797610025E-2,7.3210949726147473E-2,7.4172581476194696E-2,7.5134213226241919E-2,7.6095844976289143E-2,7.7057476726336366E-2,7.8019108476383589E-2,7.8980740226430812E-2,7.9942371976478036E-2,8.0904003726525259E-2,8.1865635476572482E-2,8.2827267226619705E-2]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0.41757163175004103},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0.41518060614223984},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0.41278958053443865},0.41375121228448586,0.41136307385433152,0.41232470560437873,0.40993945063108411,1.1666517723125491E-2,1.2628149473172709E-2,1.3589781223219927E-2,1.4551412973267145E-2,1.5513044723314363E-2,1.6474676473361583E-2,1.7436308223408803E-2,1.8397939973456023E-2,1.9359571723503242E-2,2.0321203473550462E-2,2.1282835223597682E-2,2.2244466973644902E-2,2.3206098723692122E-2,2.4167730473739341E-2,2.5129362223786561E-2,2.6090993973833781E-2,2.7052625723881001E-2,2.801425747392822E-2,2.897588922397544E-2,2.993752097402266E-2,3.089915272406988E-2,3.1860784474117096E-2,3.2822416224164312E-2,3.3784047974211528E-2,3.4745679724258745E-2,3.5707311474305961E-2,3.6668943224353177E-2,3.7630574974400394E-2,3.859220672444761E-2,3.9553838474494826E-2,4.0515470224542043E-2,4.1477101974589259E-2,4.2438733724636475E-2,4.3400365474683691E-2,4.4361997224730908E-2,4.5323628974778124E-2,4.628526072482534E-2,4.7246892474872557E-2,4.8208524224919773E-2,4.9170155974966989E-2,5.0131787725014205E-2,5.1093419475061422E-2,5.2055051225108638E-2,5.3016682975155854E-2,5.3978314725203071E-2,5.4939946475250287E-2,5.5901578225297503E-2,5.686320997534472E-2,5.7824841725391936E-2,5.8786473475439152E-2,5.9748105225486368E-2,6.0709736975533585E-2,6.1671368725580801E-2,6.2633000475628017E-2,6.3594632225675241E-2,6.4556263975722464E-2,6.5517895725769687E-2,6.647952747581691E-2,6.7441159225864133E-2,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":6.8402790975911357E-2},6.936442272595858E-2,7.0326054476005803E-2,7.1287686226053026E-2,7.224931797610025E-2,7.3210949726147473E-2,7.4172581476194696E-2,7.5134213226241919E-2,7.6095844976289143E-2,7.7057476726336366E-2,7.8019108476383589E-2,7.8980740226430812E-2,7.9942371976478036E-2,8.0904003726525259E-2,8.1865635476572482E-2,8.2827267226619705E-2,8.3788898976666928E-2]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38528684161270488},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38528684161270488},0.38528684161270488,0.38482160545919025,0.38482160545919025,0.38435696886860582,0.38435696886860582,0.3843569688686056,0.3698117501054205,0.35817557509487358,0.34865506826806331,0.34072131257905525,0.33400813468835661,0.32825398221061514,0.32326705006323947,0.3189034844342859,0.31505327946756223,0.31163087505269693,0.3085687237341333,0.30581278754742608,0.30331932147373863,0.30105253413402283,0.29898285873689101,0.29708565628952027,0.29534023003793919,0.29372906734417203,0.2922372500351284,0.29085199110530219,0.28956226727408468,0.28835852503161502,0.28723244357898209,0.28617674221713874,0.28518502275601321,0.28425163973377737,0.28337159288424074,0.28254043752634506,0.28175420948509239,0.28100936186706355,0.2803027115627798,0.27963139377371021,0.27899282319386354,0.27838466073686674,0.2778047849057767,0.27725126706700903,0.27672235002107543,0.27621642936844326,0.27573203725422102,0.27526782814475803,0.27482256634588537,0.27439511501896763,0.27398442648918392,0.27358953367208416,0.27320954247072404,0.27284362501756249,0.27249101365360673,0.27215099555264943,0.27182290791137487,0.27150613363704079,0.27120009747370105,0.27090426251580602,0.27061812706472721,0.27034122178948966,0.2700731071579105,0.26981337110856812,0.26956162693766711,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0.26931751137800547},0.26908068284997549,0.26885081986688764,0.2686276195789617,0.26841079644211935,0.26820008099927256,0.26799521876317156,0.26779596919107329,0.26760210474254525,0.26741341001264463,0.26722968093353083,0.26705072403829017,0.26687635578138902,0.26670640191073852,0.26654069688685422,0.26637908334504123,0.26622141159693097]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38528684161270488},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38528684161270488},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38528684161270488},0.38482160545919025,0.38482160545919025,0.38435696886860582,0.38435696886860582,0.3843569688686056,0.3698117501054205,0.35817557509487358,0.34865506826806331,0.34072131257905525,0.33400813468835661,0.32825398221061514,0.32326705006323947,0.3189034844342859,0.31505327946756223,0.31163087505269693,0.3085687237341333,0.30581278754742608,0.30331932147373863,0.30105253413402283,0.29898285873689101,0.29708565628952027,0.29534023003793919,0.29372906734417203,0.2922372500351284,0.29085199110530219,0.28956226727408468,0.28835852503161502,0.28723244357898209,0.28617674221713874,0.28518502275601321,0.28425163973377737,0.28337159288424074,0.28254043752634506,0.28175420948509239,0.28100936186706355,0.2803027115627798,0.27963139377371021,0.27899282319386354,0.27838466073686674,0.2778047849057767,0.27725126706700903,0.27672235002107543,0.27621642936844326,0.27573203725422102,0.27526782814475803,0.27482256634588537,0.27439511501896763,0.27398442648918392,0.27358953367208416,0.27320954247072404,0.27284362501756249,0.27249101365360673,0.27215099555264943,0.27182290791137487,0.27150613363704079,0.27120009747370105,0.27090426251580602,0.27061812706472721,0.27034122178948966,0.2700731071579105,0.26981337110856812,0.26956162693766711,0.26931751137800547,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0.26908068284997549},0.26885081986688764,0.2686276195789617,0.26841079644211935,0.26820008099927256,0.26799521876317156,0.26779596919107329,0.26760210474254525,0.26741341001264463,0.26722968093353083,0.26705072403829017,0.26687635578138902,0.26670640191073852,0.26654069688685422,0.26637908334504123,0.26622141159693097,0.26606753916805226]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0.41660999999999382},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0.41757163175004103},{"$f":"+E352+F347","v":0.41518060614223984},{"$f":"+F352+G347","v":0.41278958053443865},0.41375121228448586,0.41136307385433152,0.41232470560437873,0.40993945063108411,1.1666517723125491E-2,1.2628149473172709E-2,1.3589781223219927E-2,1.4551412973267145E-2,1.5513044723314363E-2,1.6474676473361583E-2,1.7436308223408803E-2,1.8397939973456023E-2,1.9359571723503242E-2,2.0321203473550462E-2,2.1282835223597682E-2,2.2244466973644902E-2,2.3206098723692122E-2,2.4167730473739341E-2,2.5129362223786561E-2,2.6090993973833781E-2,2.7052625723881001E-2,2.801425747392822E-2,2.897588922397544E-2,2.993752097402266E-2,3.089915272406988E-2,3.1860784474117096E-2,3.2822416224164312E-2,3.3784047974211528E-2,3.4745679724258745E-2,3.5707311474305961E-2,3.6668943224353177E-2,3.7630574974400394E-2,3.859220672444761E-2,3.9553838474494826E-2,4.0515470224542043E-2,4.1477101974589259E-2,4.2438733724636475E-2,4.3400365474683691E-2,4.4361997224730908E-2,4.5323628974778124E-2,4.628526072482534E-2,4.7246892474872557E-2,4.8208524224919773E-2,4.9170155974966989E-2,5.0131787725014205E-2,5.1093419475061422E-2,5.2055051225108638E-2,5.3016682975155854E-2,5.3978314725203071E-2,5.4939946475250287E-2,5.5901578225297503E-2,5.686320997534472E-2,5.7824841725391936E-2,5.8786473475439152E-2,5.9748105225486368E-2,6.0709736975533585E-2,6.1671368725580801E-2,6.2633000475628017E-2,6.3594632225675241E-2,6.4556263975722464E-2,6.5517895725769687E-2,6.647952747581691E-2,6.7441159225864133E-2,{"$f":"+BR352+BS347","v":6.8402790975911357E-2},6.936442272595858E-2,7.0326054476005803E-2,7.1287686226053026E-2,7.224931797610025E-2,7.3210949726147473E-2,7.4172581476194696E-2,7.5134213226241919E-2,7.6095844976289143E-2,7.7057476726336366E-2,7.8019108476383589E-2,7.8980740226430812E-2,7.9942371976478036E-2,8.0904003726525259E-2,8.1865635476572482E-2,8.2827267226619705E-2,8.3788898976666928E-2]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0.27372599999999597},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0.27468763175004318},{"$f":"IF(F346<>0,+E353+F346,0)","v":0.2731147635000904},{"$f":"IF(G346<>0,+F353+G346,0)","v":0.27154189525013761},0.27250352700018482,0.27093065875023203,0.27189229050027924,0.27031942225032646,7.693054000373678E-3,8.6546857504208961E-3,9.6163175004681141E-3,1.0577949250515332E-2,1.153958100056255E-2,1.2501212750609768E-2,1.3462844500656986E-2,1.4424476250704204E-2,1.5386108000751422E-2,1.6347739750798642E-2,1.7309371500845862E-2,1.8271003250893082E-2,1.9232635000940301E-2,2.0194266750987521E-2,2.1155898501034741E-2,2.2117530251081961E-2,2.307916200112918E-2,2.40407937511764E-2,2.500242550122362E-2,2.596405725127084E-2,2.6925689001318059E-2,2.7887320751365279E-2,2.8848952501412499E-2,2.9810584251459719E-2,3.0772216001506938E-2,3.1733847751554155E-2,3.2695479501601371E-2,3.3657111251648587E-2,3.4618743001695804E-2,3.558037475174302E-2,3.6542006501790236E-2,3.7503638251837453E-2,3.8465270001884669E-2,3.9426901751931885E-2,4.0388533501979101E-2,4.1350165252026318E-2,4.2311797002073534E-2,4.327342875212075E-2,4.4235060502167967E-2,4.5196692252215183E-2,4.6158324002262399E-2,4.7119955752309615E-2,4.8081587502356832E-2,4.9043219252404048E-2,5.0004851002451264E-2,5.0966482752498481E-2,5.1928114502545697E-2,5.2889746252592913E-2,5.385137800264013E-2,5.4813009752687346E-2,5.5774641502734562E-2,5.6736273252781778E-2,5.7697905002828995E-2,5.8659536752876211E-2,5.9621168502923427E-2,6.0582800252970644E-2,6.154443200301786E-2,6.2506063753065083E-2,6.3467695503112306E-2,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":6.442932725315953E-2},6.5390959003206753E-2,6.6352590753253976E-2,6.7314222503301199E-2,6.8275854253348423E-2,6.9237486003395646E-2,7.0199117753442869E-2,7.1160749503490092E-2,7.2122381253537315E-2,7.3084013003584539E-2,7.4045644753631762E-2,7.5007276503678985E-2,7.5968908253726208E-2,7.6930540003773432E-2,7.7892171753820655E-2,7.8853803503867878E-2,7.9815435253915101E-2]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0.14288399999999785},{"$f":"+E356","v":0.14288399999999785},{"$f":"+F356","v":0.14206584264214944},0.14124768528430104,0.14124768528430104,0.14043241510409948,0.14043241510409948,0.13962002838075765,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,{"$f":"+BR356","v":3.9734637227518133E-3},3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":8.1815735784840056E-4},8.1815735784840056E-4,0,8.1527018020155365E-4,0,8.1238672334183176E-4,0.13564656465800584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0.14288399999999785},"     End Excess Deferred",{"$f":"+E354-E355","v":0.14288399999999785},{"$f":"+F354-F355","v":0.14206584264214944},0.14124768528430104,0.14124768528430104,0.14043241510409948,0.14043241510409948,0.13962002838075765,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,{"$f":"+BR354-BR355","v":3.9734637227518133E-3},3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3,3.9734637227518133E-3]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0.13891053627724603},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":8.1815735784840056E-4},{"$f":"+G346-G347","v":8.1815735784840056E-4},0,8.1527018020155365E-4,0,8.1238672334183176E-4,0.13564656465800584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":482.01917400000013},{"$f":"SUM(E493:CI493)","v":482.0152005362778},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":46.17438882084754},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":46.175206978205388},46.175206978205388,46.17438882084754,46.175204091027744,46.17438882084754,46.193994370257307,46.484776942722959,46.349130378064956,46.349130378064956,17.106528744499759,0.1747415572174143,0.1747415572174143,0.1747415572174143,0.17474155721741441,0.17474155721741452,0.17474155721741452,0.17474155721741452,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741474,0.17474155721741474,3.6473411642650513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":46.17438882084754},{"$f":"SUM(F498:F518)","v":46.175206978205388},46.175206978205388,46.17438882084754,46.175204091027744,46.17438882084754,46.1939943702573,46.484776942722959,46.349130378064956,46.349130378064956,17.106528744499759,0.1747415572174143,0.1747415572174143,0.1747415572174143,0.17474155721741441,0.17474155721741452,0.17474155721741452,0.17474155721741452,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741474,0.17474155721741474,3.6473411642650513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":46.17438882084754},{"$f":"+F110","v":46.17438882084754},46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,46.17438882084754,16.931787187282346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,1.8793162686424607E-2,0.17474155721741419,0.17474155721741419,0.17474155721741419,0.17474155721741419,0.1747415572174143,0.1747415572174143,0.1747415572174143,0.17474155721741441,0.17474155721741452,0.17474155721741452,0.17474155721741452,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741463,0.17474155721741474,0.17474155721741474,3.6473411642650513E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":8.1815735784840056E-4},8.1815735784840056E-4,0,8.1527018020155365E-4,0,8.1238672334183176E-4,0.13564656465800584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"387","index":26,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":34408.123596000019}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":34408.123596000005},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":34408.123596000005}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":619389.6100000001},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":402995.57000000007},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.04}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24624.65},{"$f":"IFERROR(+B11/$B$32,0)","v":3.959800849015882E-2},{"$f":"+C11*$D$8","v":24526.595035496164},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":981.06380141984664},{"$f":"+F11*E11","v":20602.339829816781},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":3924.2552056793829},{"$f":"+$E$8*J11","v":4059.2296442154502},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":1.0072640858596658E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8454.1299999999992},{"$f":"IFERROR(+B12/$B$32,0)","v":1.3594780495028613E-2},{"$f":"+C12*$D$8","v":8420.4657888513811},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":336.81863155405523},{"$f":"+F12*E12","v":6736.3726310811044},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":1684.0931577702768},{"$f":"+$E$8*J12","v":1742.0174049200298},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":4.3226713507546234E-3}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3905.41},6.2801484828231523E-3,3889.8587195179248,{"$f":"2018-A13","v":19},155.59434878071698,2956.2926268336228,933.56609268430202,965.67602249060246,2.3962447589451225E-3]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4839.9799999999996},7.7829966774024756E-3,4820.7072766476158,18,192.82829106590464,3470.9092391862832,1349.7980374613326,1396.2242311451066,3.4646143409097683E-3]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19688.64},3.1660589445116197E-2,19610.240148780642,17,784.40960595122567,13334.963301170836,6275.2768476098063,6491.1144842494141,1.6107160890749775E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4456.82},7.166850948099145E-3,4439.07301367126,16,177.56292054685039,2841.0067287496063,1598.0662849216537,1653.0316447786145,4.1018605856600714E-3]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25306.250000000007},4.0694064782812421E-2,25205.480915140924,15,1008.219236605637,15123.288549084555,10082.19236605637,10428.968552236007,2.5878618348673176E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3356.3900000000003},5.397289290052211E-3,3343.0249084226166,14,133.72099633690468,1872.0939487166654,1470.9309597059512,1521.5235103953903,3.7755340843954937E-3]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26668.92},4.2885325094300479E-2,26562.72478488199,13,1062.5089913952795,13812.616888138633,12750.107896743357,13188.646820548973,3.2726530518806869E-2]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11834.32},1.9030341703750359E-2,11787.195926052673,12,471.48783704210695,5657.8540445052831,6129.3418815473897,6340.1600969020246,1.5732580129607935E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":86965.1},0.13984543001210215,86618.806355478257,11,3464.7522542191305,38112.274796410435,48506.531559067822,50174.909765725199,0.12450486680467775]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":55979.819999999978},9.001912261240512E-2,55756.909247439798,10,2230.2763698975918,22302.763698975919,33454.145548463879,34604.798162894454,8.586892943486811E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":179737.00999999992},0.28902858103468504,179021.30008592698,9,7160.8520034370795,64447.668030933717,114573.63205499327,118514.38280822658,0.29408358709309523]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7687.7300000000005},1.2362360391317183E-2,7657.117581457399,7,306.28470325829596,2143.9929228080719,5513.1246586493271,5702.7481327555979,1.4150895338019713E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1085.8699999999999},1.7461482489785135E-3,1081.5460829369845,6,43.261843317479382,259.57105990487628,821.9750230321082,850.24678707636917,2.1098167085964966E-3]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11261.43},1.8109098027843207E-2,11216.587164917575,5,448.66348659670302,2243.3174329835151,8973.2697319340605,9281.9046143310134,2.3032274559075208E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33308.589999999997},5.3562338129281795E-2,33175.955724583982,4,1327.0382289833594,5308.1529159334377,27867.802808650544,28826.313619029977,7.1530100489764617E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":28296.67},4.5502850960449072E-2,28183.99311028068,3,1127.3597244112273,3382.079173233682,24801.913937047,25654.973749117311,6.3660684282751068E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":45774.909999999989},7.3608976160727382E-2,45592.635036692242,2,1823.7054014676896,3647.4108029353793,41945.22423375686,43387.926808764503,0.10766353289879711]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38633.229999999996},6.2124699012666505E-2,38479.393092822895,1,1539.1757237129159,1539.1757237129159,36940.217369109982,38210.773140197438,9.4816856523255152E-2]
["Total",{"$f":"SUM(B11:B31)","v":621865.87},null,{"$f":"SUM(D11:D31)","v":619389.6100000001},null,{"$f":"SUM(F11:F31)","v":24775.5844},{"$f":"SUM(G11:G31)","v":229794.14434511526},{"$f":"SUM(H11:H31)","v":389595.4656548847},{"$f":"SUM(I11:I31)","v":402995.57000000007}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":4059.2296442154502},null,{"$f":"+$F11","v":981.06380141984664},{"$f":"+$F11","v":981.06380141984664},981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,{"$f":"+$F11","v":981.06380141984664},981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664,981.06380141984664]
[1998,null,{"$f":"+I12","v":1742.0174049200298},null,{"$f":"+$F12","v":336.81863155405523},336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523,336.81863155405523]
[1999,null,965.67602249060246,null,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698,155.59434878071698]
[{"$f":"A40+1","v":2000},null,1396.2242311451066,null,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464,192.82829106590464]
[{"$f":"A41+1","v":2001},null,6491.1144842494141,null,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567,784.40960595122567]
[2002,null,1653.0316447786145,null,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,{"$f":"+$F16","v":177.56292054685039},177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039,177.56292054685039]
[2003,null,10428.968552236007,null,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,{"$f":"+$F17","v":1008.219236605637},1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637,1008.219236605637]
[2004,null,1521.5235103953903,null,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,{"$f":"+$F18","v":133.72099633690468},133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468,133.72099633690468]
[2005,null,13188.646820548973,null,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795,1062.5089913952795]
[2006,null,6340.1600969020246,null,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695,471.48783704210695]
[2007,null,50174.909765725199,null,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305,3464.7522542191305]
[2008,null,34604.798162894454,null,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918,2230.2763698975918]
[2009,null,118514.38280822658,null,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795,7160.8520034370795]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,5702.7481327555979,null,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,{"$f":"+$F25","v":306.28470325829596},306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,{"$f":"+$F25","v":306.28470325829596},306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596,306.28470325829596]
[2012,null,850.24678707636917,null,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,{"$f":"+$F26","v":43.261843317479382},43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,{"$f":"+$F26","v":43.261843317479382},43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382,43.261843317479382]
[2013,null,9281.9046143310134,null,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302,448.66348659670302]
[2014,null,28826.313619029977,null,{"$f":"+$F28","v":1327.0382289833594},1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594,1327.0382289833594]
[2015,null,25654.973749117311,null,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273,1127.3597244112273]
[2016,null,43387.926808764503,null,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896,1823.7054014676896]
[2017,null,38210.773140197438,null,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159,1539.1757237129159]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":402995.57000000007},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":24775.5844},24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,{"$f":"SUM(BQ38:BQ58)","v":24775.5844},24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844,24775.5844]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":188.5899999999998},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":188.59},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":261.34999999999968},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":174.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":87.12},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":539.80999999999983},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":215.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":215.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":107.95},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3074.3600000000015},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":878.4},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":878.39},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":878.4},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":439.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":602.60000000000014},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":139.15},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":139.12},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":139.13},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":139.13999999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.06},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3257.619999999999},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":564.16999999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":564.16999999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":564.26},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":564.15},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":564.25},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":436.62},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":486.71000000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.88},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.88},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.88},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.87},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.88},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":37.44},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3936.4},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1574.53},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1574.58},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":787.29},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2445.5299999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":698.75},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":698.7},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":698.72},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.36},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23107.209999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5135.08},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5135.0200000000004},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5134.71},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5134.9799999999996},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2567.42},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9090.0800000000072},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1652.78},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1652.76},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1652.79},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1652.61},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1652.82},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":826.32},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":34492.929999999986},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5306.62},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5306.6},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5306.67},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5306.62},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5306.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5306.65},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2653.28},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":88.879999999999825},-1.7053025658242404E-13,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":47.4},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":41.48},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4014.8600000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":301.12},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":278.52999999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":257.64},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.14},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.14},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.14},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.14},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.13},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.14},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.13},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.13},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.14},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.13},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.14},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":251.13},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":163.94},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12810.369999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":960.78},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":888.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":822.07},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":760.41},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.85},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.85},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.85},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":742.84},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":464.28},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6858.8399999999992},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1959.67},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1399.7599999999998},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1238.71},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1238.71},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1021.99},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14012.7},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4003.65},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2859.75},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2042.66},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2042.65},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2042.68},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1021.31},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23650.21},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6757.2},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4826.58},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3447.55},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2462.5500000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2462.5300000000002},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2462.5300000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1231.27},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":142919.04999999999},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":30632.920000000002},{"$f":"SUM(F67:F88)","v":26622.1},{"$f":"SUM(G67:G88)","v":23153.43},20416.37,16733.09,11122.29,4915.97,993.97,993.98,993.98,993.97,993.99,993.97,993.99,993.97,906.78,464.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":4059.2296442154502},"     Begin Cumulative Difference",{"$f":"+$C94","v":4059.2296442154502},{"$f":"+E96","v":3078.1658427956036},{"$f":"+F96","v":2097.1020413757569},1116.0382399559103,134.97443853606364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-981.06380141984664},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-981.06380141984664},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-981.06380141984664},-981.06380141984664,-981.06380141984664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":3078.1658427956036},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":2097.1020413757569},1116.0382399559103,134.97443853606364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-981.06380141984664},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-981.06380141984664},-981.06380141984664,-981.06380141984664,-134.97443853606364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999998,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-248.65062046986014},{"$f":"IF(F94=0,0,F97*$C99)","v":-248.65062046986014},{"$f":"IF(G94=0,0,G97*$C99)","v":-248.65062046986014},-248.65062046986014,-34.209271446965332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-378.44536139770582},{"$f":"+F97*F98","v":-378.44536139770582},{"$f":"+G97*G98","v":-378.44536139770577},-378.44536139770582,-52.066389665286522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":1565.8478352561099},"     Begin Cumulative DFIT",{"$f":"+C101","v":1565.8478352561099},{"$f":"+E102","v":1187.4024738584039},{"$f":"+F102","v":808.95711246069811},430.51175106299235,52.066389665286522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":1187.4024738584039},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":808.95711246069811},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":430.51175106299235},52.066389665286522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999998,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999998},0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":1565.8478352561099},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":1187.4024738584039},{"$f":"+E105+F100","v":808.95711246069811},{"$f":"+F105+G100","v":430.51175106299235},52.066389665286522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":1028.8117533264058},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":780.16113285654569},{"$f":"IF(F99<>0,+E106+F99,0)","v":531.5105123866856},{"$f":"IF(G99<>0,+F106+G99,0)","v":282.85989191682546},34.209271446965317,-1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":537.0360819297041},{"$f":"+E109","v":407.24134100185842},{"$f":"+F109","v":277.44660007401274},147.65185914616711,17.857118218321432,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,{"$f":"+BR109","v":2.4158453015843406E-13},2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":129.79474092784568},{"$f":"+F99-F100","v":129.79474092784568},129.79474092784562,129.79474092784568,17.85711821832119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":537.0360819297041},"     End Excess Deferred",{"$f":"+E107-E108","v":407.24134100185842},{"$f":"+F107-F108","v":277.44660007401274},147.65185914616711,17.857118218321432,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,{"$f":"+BR107-BR108","v":2.4158453015843406E-13},2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":537.03608192970387},{"$f":"+E99-E100","v":129.79474092784568},{"$f":"+F99-F100","v":129.79474092784568},{"$f":"+G99-G100","v":129.79474092784562},129.79474092784568,17.85711821832119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":1553.4274049200299},"     Begin Cumulative Difference",{"$f":"+$C113","v":1553.4274049200299},{"$f":"+E115","v":1405.1987733659746},{"$f":"+F115","v":1068.3801418119194},731.56151025786426,394.74287870380903,57.924247149753796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":-148.22863155405523},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":-336.81863155405523},-336.81863155405523,-336.81863155405523,-336.81863155405523,-336.81863155405523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":1405.1987733659746},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":1068.3801418119194},731.56151025786426,394.74287870380903,57.924247149753796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":-148.22863155405523},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":-336.81863155405523},-336.81863155405523,-336.81863155405523,-336.81863155405523,-57.924247149753796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0.38574999999999998},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0.38575000000000004},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":-37.568546667375301},{"$f":"IF(F113=0,0,F116*$C118)","v":-85.366682167375302},{"$f":"IF(G113=0,0,G116*$C118)","v":-85.366682167375302},-85.366682167375302,-85.366682167375302,-14.6809004401051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":-57.179194621976798},{"$f":"+F116*F117","v":-129.92778712197682},{"$f":"+G116*G117","v":-129.92778712197679},-129.92778712197679,-129.92778712197682,-22.344278338017517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":599.23462144790153},"     Begin Cumulative DFIT",{"$f":"+C120","v":599.23462144790153},{"$f":"+E121","v":542.05542682592477},{"$f":"+F121","v":412.12763970394792},282.19985258197113,152.27206545999434,22.344278338017517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":542.05542682592477},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":412.12763970394792},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":282.19985258197113},152.27206545999434,22.344278338017517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0.38574999999999998},{"$f":"IF(F113=0,0,+F120/F113)","v":0.38575000000000004},{"$f":"IF(G113=0,0,+G120/G113)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0.38575000000000004},{"$f":"IF(F115=0,0,+F121/F115)","v":0.38574999999999998},{"$f":"IF(G115=0,0,+G121/G115)","v":0.38574999999999998},0.38575000000000004,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":599.23462144790153},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":542.05542682592477},{"$f":"+E124+F119","v":412.12763970394792},{"$f":"+F124+G119","v":282.19985258197113},152.27206545999434,22.344278338017517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":393.71617577698157},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":356.14762910960627},{"$f":"IF(F118<>0,+E125+F118,0)","v":270.78094694223097},{"$f":"IF(G118<>0,+F125+G118,0)","v":185.41426477485567},100.04758260748036,14.680900440105063,-3.730349362740526E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":205.51844567091996},{"$f":"+E128","v":185.90779771631847},{"$f":"+F128","v":141.34669276171695},96.785587807115462,52.224482852513972,7.6633778979124543,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,{"$f":"+BR128","v":3.730349362740526E-14},3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":19.610647954601497},{"$f":"+F118-F119","v":44.561104954601518},44.56110495460149,44.56110495460149,44.561104954601518,7.663377897912417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":205.51844567091996},"     End Excess Deferred",{"$f":"+E126-E127","v":185.90779771631847},{"$f":"+F126-F127","v":141.34669276171695},96.785587807115462,52.224482852513972,7.6633778979124543,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,{"$f":"+BR126-BR127","v":3.730349362740526E-14},3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14,3.730349362740526E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":205.51844567091993},{"$f":"+E118-E119","v":19.610647954601497},{"$f":"+F118-F119","v":44.561104954601518},{"$f":"+G118-G119","v":44.56110495460149},44.56110495460149,44.561104954601518,7.663377897912417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":704.32602249060278},"     Begin Cumulative Difference",{"$f":"+$C132","v":704.32602249060278},{"$f":"+E134","v":722.96167370988576},{"$f":"+F134","v":654.48732492916884},498.89297614845185,343.29862736773487,187.70427858701788,32.109929806300897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":18.635651219283005},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-68.47434878071698},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-155.59434878071698},-155.59434878071698,-155.59434878071698,-155.59434878071698,-155.59434878071698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":722.96167370988576},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":654.48732492916884},498.89297614845185,343.29862736773487,187.70427858701788,32.109929806300897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":18.635651219283005},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-68.47434878071698},-155.59434878071698,-155.59434878071698,-155.59434878071698,-155.59434878071698,-32.109929806300897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38233972702707819},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38233972702707819},0.38233972702707819,0.38233972702707825,0.38233972702707819,0.38233972702707808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":4.7232058015272775},{"$f":"IF(F132=0,0,F135*$C137)","v":-17.354823698472718},{"$f":"IF(G132=0,0,G135*$C137)","v":-39.435387698472724},-39.435387698472724,-39.435387698472724,-39.435387698472724,-8.1382617094069634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":4.7232058015272775},{"$f":"+F135*F136","v":-26.180463821176275},{"$f":"+G135*G136","v":-59.489900839775331},-59.489900839775331,-59.489900839775338,-59.489900839775331,-12.276901796999724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":271.69376317575001},"     Begin Cumulative DFIT",{"$f":"+C139","v":271.69376317575001},{"$f":"+E140","v":276.41696897727729},{"$f":"+F140","v":250.23650515610103},190.74660431632572,131.2567034765504,71.766802636775054,12.276901796999724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":276.41696897727729},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":250.23650515610103},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":190.74660431632572},131.2567034765504,71.766802636775054,12.276901796999724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.38233972702707819},{"$f":"IF(G132=0,0,+G139/G132)","v":0.38233972702707819},0.38233972702707819,0.38233972702707825,0.38233972702707819,0.38233972702707808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38233972702707819},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38233972702707819},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38233972702707819},0.38233972702707825,0.38233972702707819,0.38233972702707808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":271.69376317575001},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":276.41696897727729},{"$f":"+E143+F138","v":250.23650515610103},{"$f":"+F143+G138","v":190.74660431632572},131.2567034765504,71.766802636775054,12.276901796999724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":178.51143040024328},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":183.23463620177057},{"$f":"IF(F137<>0,+E144+F137,0)","v":165.87981250329784},{"$f":"IF(G137<>0,+F144+G137,0)","v":126.44442480482512},87.009037106352395,47.573649407879671,8.1382617094069474,-1.5987211554602254E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":93.182332775506723},{"$f":"+E147","v":93.182332775506723},{"$f":"+F147","v":84.356692652803162},64.302179511500555,44.247666370197948,24.193153228895333,4.1386400875927265,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,{"$f":"+BR147","v":-3.3750779948604759E-14},-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":8.8256401227035575},20.054513141302607,20.054513141302607,20.054513141302614,20.054513141302607,4.1386400875927603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":93.182332775506723},"     End Excess Deferred",{"$f":"+E145-E146","v":93.182332775506723},{"$f":"+F145-F146","v":84.356692652803162},64.302179511500555,44.247666370197948,24.193153228895333,4.1386400875927265,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,{"$f":"+BR145-BR146","v":-3.3750779948604759E-14},-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14,-3.3750779948604759E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":93.182332775506751},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":8.8256401227035575},{"$f":"+G137-G138","v":20.054513141302607},20.054513141302607,20.054513141302614,20.054513141302607,4.1386400875927603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":856.41423114510678},"     Begin Cumulative Difference",{"$f":"+$C151","v":856.41423114510678},{"$f":"+E153","v":879.50594007920211},{"$f":"+F153","v":902.61764901329752},817.73935794739293,624.9110668814883,432.08277581558366,239.25448474967902,46.426193683774386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":23.091708934095351},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":23.111708934095361},-84.878291065904634,-192.82829106590464,-192.82829106590464,-192.82829106590464,-192.82829106590464,-192.82829106590464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":879.50594007920211},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":902.61764901329752},817.73935794739293,624.9110668814883,432.08277581558366,239.25448474967902,46.426193683774386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":23.091708934095351},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":23.111708934095361},-84.878291065904634,-192.82829106590464,-192.82829106590464,-192.82829106590464,-192.82829106590464,-46.426193683774386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.37897779452557373},0.37897779452557373,0.37897779452557373,0.37897779452557373,0.37897779452557379,0.37897779452557373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":5.8525936293464671},{"$f":"IF(F151=0,0,F154*$C156)","v":5.8576626293464695},{"$f":"IF(G151=0,0,G154*$C156)","v":-21.512402870653531},-48.872330370653529,-48.872330370653529,-48.872330370653529,-48.872330370653529,-11.766718789152618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":5.8525936293464671},{"$f":"+F154*F155","v":5.8576626293464695},{"$f":"+G154*G155","v":-32.166987551256248},-73.077640470291925,-73.077640470291925,-73.077640470291925,-73.077640470291939,-17.594496490493938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":330.36178966422494},"     Begin Cumulative DFIT",{"$f":"+C158","v":330.36178966422494},{"$f":"+E159","v":336.21438329357142},{"$f":"+F159","v":342.07204592291788},309.90505837166165,236.82741790136973,163.7497774310778,90.672136960785878,17.594496490493938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":336.21438329357142},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":342.07204592291788},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":309.90505837166165},236.82741790136973,163.7497774310778,90.672136960785878,17.594496490493938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.38227642130909806},{"$f":"IF(G151=0,0,+G158/G151)","v":0.37897779452557373},0.37897779452557373,0.37897779452557373,0.37897779452557373,0.37897779452557379,0.37897779452557373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.38227642130909806},{"$f":"IF(F153=0,0,+F159/F153)","v":0.37897779452557373},{"$f":"IF(G153=0,0,+G159/G153)","v":0.37897779452557373},0.37897779452557373,0.37897779452557373,0.37897779452557379,0.37897779452557373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":330.36178966422494},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":336.21438329357142},{"$f":"+E162+F157","v":342.07204592291788},{"$f":"+F162+G157","v":309.90505837166165},236.82741790136973,163.7497774310778,90.672136960785878,17.594496490493938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":217.05818688372733},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":222.9107805130738},{"$f":"IF(F156<>0,+E163+F156,0)","v":228.76844314242027},{"$f":"IF(G156<>0,+F163+G156,0)","v":207.25604027176672},158.38370990111321,109.51137953045968,60.639049159806149,11.76671878915262,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":113.30360278049761},{"$f":"+E166","v":113.30360278049761},{"$f":"+F166","v":113.30360278049761},102.6490180998949,78.443708000256507,54.238397900618111,30.033087800979715,5.8277777013413044,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,{"$f":"+BR166","v":-1.5987211554602254E-14},-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},10.654584680602717,24.205310099638396,24.205310099638396,24.205310099638396,24.20531009963841,5.8277777013413203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":113.30360278049761},"     End Excess Deferred",{"$f":"+E164-E165","v":113.30360278049761},{"$f":"+F164-F165","v":113.30360278049761},102.6490180998949,78.443708000256507,54.238397900618111,30.033087800979715,5.8277777013413044,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,{"$f":"+BR164-BR165","v":-1.5987211554602254E-14},-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":113.30360278049764},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":10.654584680602717},24.205310099638396,24.205310099638396,24.205310099638396,24.20531009963841,5.8277777013413203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":3416.7544842494126},"     Begin Cumulative Difference",{"$f":"+$C170","v":3416.7544842494126},{"$f":"+E172","v":3510.7448782981869},{"$f":"+F172","v":3604.725272346961},3698.7156663957353,3353.4760604445096,2569.0664544932838,1784.656848542058,1000.2472425908323,215.83763663960667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":93.990394048774306},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":93.980394048774315},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":93.990394048774306},-345.23960595122566,-784.40960595122567,-784.40960595122567,-784.40960595122567,-784.40960595122567,-784.40960595122567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":3510.7448782981869},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":3604.725272346961},3698.7156663957353,3353.4760604445096,2569.0664544932838,1784.656848542058,1000.2472425908323,215.83763663960667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":93.990394048774306},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":93.980394048774315},93.990394048774306,-345.23960595122566,-784.40960595122567,-784.40960595122567,-784.40960595122567,-784.40960595122567,-215.83763663960667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.37566448173838429,0.37566448173838429,0.37566448173838429,0.37566448173838429,0.37566448173838424,0.37566448173838418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":23.821865371661847},{"$f":"IF(F170=0,0,F173*$C175)","v":23.819330871661851},{"$f":"IF(G170=0,0,G173*$C175)","v":23.821865371661847},-87.500978128338147,-198.80861462833815,-198.80861462833815,-198.80861462833815,-198.80861462833815,-54.70404900630831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":23.821865371661847},{"$f":"+F173*F174","v":23.819330871661851},{"$f":"+G173*G174","v":23.821865371661847},-129.6942576452312,-294.67482809027746,-294.67482809027746,-294.67482809027746,-294.6748280902774,-81.08253390785552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":1318.0130422992108},"     Begin Cumulative DFIT",{"$f":"+C177","v":1318.0130422992108},{"$f":"+E178","v":1341.8349076708728},{"$f":"+F178","v":1365.6542385425346},1389.4761039141965,1259.7818462689654,965.10701817868789,670.43219008841038,375.75736199813292,81.08253390785552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":1341.8349076708728},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":1365.6542385425346},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":1389.4761039141965},1259.7818462689654,965.10701817868789,670.43219008841038,375.75736199813292,81.08253390785552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.3822080368087924},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37885112882774163},0.37566448173838429,0.37566448173838429,0.37566448173838429,0.37566448173838429,0.37566448173838424,0.37566448173838418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.3822080368087924},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37885112882774163},{"$f":"IF(G172=0,0,+G178/G172)","v":0.37566448173838429},0.37566448173838429,0.37566448173838429,0.37566448173838429,0.37566448173838424,0.37566448173838418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":1318.0130422992108},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":1341.8349076708728},{"$f":"+E181+F176","v":1365.6542385425346},{"$f":"+F181+G176","v":1389.4761039141965},1259.7818462689654,965.10701817868789,670.43219008841038,375.75736199813292,81.08253390785552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":865.9764240330137},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":889.79828940467553},{"$f":"IF(F175<>0,+E182+F175,0)","v":913.61762027633733},{"$f":"IF(G175<>0,+F182+G175,0)","v":937.43948564799916},849.93850751966102,651.12989289132292,452.32127826298478,253.51266363464663,54.70404900630848,1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":452.03661826619714},{"$f":"+E185","v":452.03661826619714},{"$f":"+F185","v":452.03661826619714},452.03661826619714,409.84333874930405,313.97712528736474,218.11091182542543,122.24469836348612,26.378484901546869,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR185","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,42.193279516893057,95.86621346193931,95.86621346193931,95.86621346193931,95.866213461939253,26.37848490154721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":452.03661826619714},"     End Excess Deferred",{"$f":"+E183-E184","v":452.03661826619714},{"$f":"+F183-F184","v":452.03661826619714},452.03661826619714,409.84333874930405,313.97712528736474,218.11091182542543,122.24469836348612,26.378484901546869,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR183-BR184","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":452.03661826619748},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},42.193279516893057,95.86621346193931,95.86621346193931,95.86621346193931,95.866213461939253,26.37848490154721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.12221448173838428},{"$f":"+H187*H173","v":-42.193279516893057},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":1050.4316447786143},"     Begin Cumulative Difference",{"$f":"+$C189","v":1050.4316447786143},{"$f":"+E191","v":1012.0187242317639},{"$f":"+F191","v":973.57580368491358},935.14288313806321,896.71996259121283,765.21704204436242,587.65412149751205,410.09120095066169,232.52828040381129,54.965359856960902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":-38.412920546850387},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":-38.442920546850388},-38.432920546850397,-38.422920546850406,-131.50292054685039,-177.56292054685039,-177.56292054685039,-177.56292054685039,-177.56292054685039,-177.56292054685039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":1012.0187242317639},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":973.57580368491358},935.14288313806321,896.71996259121283,765.21704204436242,587.65412149751205,410.09120095066169,232.52828040381129,54.965359856960902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":-38.412920546850387},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":-38.442920546850388},-38.432920546850397,-38.422920546850406,-131.50292054685039,-177.56292054685039,-177.56292054685039,-177.56292054685039,-177.56292054685039,-54.965359856960902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.38574999999999998},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.38574999999999993},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":-9.7357547125992312},{"$f":"IF(F189=0,0,F192*$C194)","v":-9.7433582125992313},{"$f":"IF(G189=0,0,G192*$C194)","v":-9.7408237125992336},-9.738289212599236,-33.32941521259923,-45.003322212599237,-45.003322212599237,-45.003322212599237,-45.003322212599237,-13.93097045574674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":-14.817784100947536},{"$f":"+F192*F193","v":-14.829356600947534},{"$f":"+G192*G193","v":-14.825499100947535},-14.821641600947538,-50.727251600947518,-68.494896600947527,-68.494896600947513,-68.494896600947513,-68.494896600947513,-21.202887564822646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":405.20400697335043},"     Begin Cumulative DFIT",{"$f":"+C196","v":405.20400697335043},{"$f":"+E197","v":390.38622287240287},{"$f":"+F197","v":375.55686627145531},360.73136717050778,345.90972556956024,295.18247396861273,226.6875773676652,158.19268076671767,89.697784165770159,21.202887564822646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":390.38622287240287},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":375.55686627145531},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":360.73136717050778},345.90972556956024,295.18247396861273,226.6875773676652,158.19268076671767,89.697784165770159,21.202887564822646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38574999999999993},{"$f":"IF(G189=0,0,+G196/G189)","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38574999999999993},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38574999999999987},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38574999999999987},0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":405.20400697335043},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":390.38622287240287},{"$f":"+E200+F195","v":375.55686627145531},{"$f":"+F200+G195","v":360.73136717050778},345.90972556956024,295.18247396861273,226.6875773676652,158.19268076671767,89.697784165770159,21.202887564822646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":266.23190036913979},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":256.49614565654053},{"$f":"IF(F194<>0,+E201+F194,0)","v":246.75278744394132},{"$f":"IF(G194<>0,+F201+G194,0)","v":237.01196373134209},227.27367451874287,193.94425930614364,148.94093709354439,103.93761488094515,58.934292668345911,13.930970455746674,-6.5725203057809267E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":138.97210660421064},{"$f":"+E204","v":133.89007721586233},{"$f":"+F204","v":128.80407882751402},123.71940343916572,118.63605105081741,101.23821466246912,77.746640274120836,54.255065885772559,30.763491497424283,7.2719171090760071,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,{"$f":"+BR204","v":1.0125233984581428E-13},1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":5.082029388348305},{"$f":"+F194-F195","v":5.0859983883483029},5.0846753883483018,5.0833523883483025,17.397836388348288,23.49157438834829,23.491574388348276,23.491574388348276,23.491574388348276,7.2719171090759058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":138.97210660421064},"     End Excess Deferred",{"$f":"+E202-E203","v":133.89007721586233},{"$f":"+F202-F203","v":128.80407882751402},123.71940343916572,118.63605105081741,101.23821466246912,77.746640274120836,54.255065885772559,30.763491497424283,7.2719171090760071,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,{"$f":"+BR202-BR203","v":1.0125233984581428E-13},1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13,1.0125233984581428E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":138.97210660421052},{"$f":"+E194-E195","v":5.082029388348305},{"$f":"+F194-F195","v":5.0859983883483029},{"$f":"+G194-G195","v":5.0846753883483018},5.0833523883483025,17.397836388348288,23.49157438834829,23.491574388348276,23.491574388348276,23.491574388348276,7.2719171090759058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":7171.3485522360079},"     Begin Cumulative Difference",{"$f":"+$C208","v":7171.3485522360079},{"$f":"+E210","v":6727.299315630371},{"$f":"+F210","v":6283.2500790247341},5839.2908424190973,5395.22160581346,4951.252369207823,4379.6531326021859,3371.4338959965489,2363.2146593909119,1354.995422785275,346.77618617963799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-444.04923660563702},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-444.04923660563702},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-443.95923660563699},-444.069236605637,-443.96923660563698,-571.59923660563697,-1008.219236605637,-1008.219236605637,-1008.219236605637,-1008.219236605637,-1008.219236605637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":6727.299315630371},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":6283.2500790247341},5839.2908424190973,5395.22160581346,4951.252369207823,4379.6531326021859,3371.4338959965489,2363.2146593909119,1354.995422785275,346.77618617963799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-444.04923660563702},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-444.04923660563702},-443.95923660563699,-444.069236605637,-443.96923660563698,-571.59923660563697,-1008.219236605637,-1008.219236605637,-1008.219236605637,-1008.219236605637,-346.77618617963799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-112.54427901769871},{"$f":"IF(F208=0,0,F211*$C213)","v":-112.54427901769871},{"$f":"IF(G208=0,0,G211*$C213)","v":-112.52146851769869},-112.5493480176987,-112.52400301769869,-144.87182651769871,-255.53316551769871,-255.53316551769871,-255.53316551769871,-255.53316551769871,-87.890424387229245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-171.29199302062446},{"$f":"+F211*F212","v":-171.29199302062446},{"$f":"+G211*G212","v":-171.25727552062446},-171.29970802062448,-171.26113302062447,-220.49440552062444,-388.92057052062444,-388.92057052062449,-388.92057052062449,-388.92057052062444,-133.76891381879534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":2766.34770402504},"     Begin Cumulative DFIT",{"$f":"+C215","v":2766.34770402504},{"$f":"+E216","v":2595.0557110044156},{"$f":"+F216","v":2423.7637179837911},2252.5064424631669,2081.2067344425423,1909.9456014219177,1689.4511959012932,1300.5306253806689,911.61005486004433,522.68948433941978,133.76891381879534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":2595.0557110044156},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":2423.7637179837911},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":2252.5064424631669},2081.2067344425423,1909.9456014219177,1689.4511959012932,1300.5306253806689,911.61005486004433,522.68948433941978,133.76891381879534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38574999999999998},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38574999999999998},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38574999999999998},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":2766.34770402504},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":2595.0557110044156},{"$f":"+E219+F214","v":2423.7637179837911},{"$f":"+F219+G214","v":2252.5064424631669},2081.2067344425423,1909.9456014219177,1689.4511959012932,1300.5306253806689,911.61005486004433,522.68948433941978,133.76891381879534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":1817.5782905642163},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":1705.0340115465176},{"$f":"IF(F213<>0,+E220+F213,0)","v":1592.4897325288189},{"$f":"IF(G213<>0,+F220+G213,0)","v":1479.9682640111203},1367.4189159934215,1254.8949129757227,1110.023086458024,854.48992094032519,598.95675542262643,343.42358990492772,87.890424387229018,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":948.76941346082367},{"$f":"+E223","v":890.02169945789797},{"$f":"+F223","v":831.27398545497226},772.53817845204651,713.78781844912078,655.05068844619495,579.42810944326925,446.04070444034352,312.65329943741773,179.26589443449194,45.878489431566209,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"+BR223","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":58.747714002925747},{"$f":"+F213-F214","v":58.747714002925747},58.735807002925768,58.750360002925774,58.737130002925781,75.622579002925733,133.38740500292573,133.38740500292579,133.38740500292579,133.38740500292573,45.878489431566095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":948.76941346082367},"     End Excess Deferred",{"$f":"+E221-E222","v":890.02169945789797},{"$f":"+F221-F222","v":831.27398545497226},772.53817845204651,713.78781844912078,655.05068844619495,579.42810944326925,446.04070444034352,312.65329943741773,179.26589443449194,45.878489431566209,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"+BR221-BR222","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":948.76941346082367},{"$f":"+E213-E214","v":58.747714002925747},{"$f":"+F213-F214","v":58.747714002925747},{"$f":"+G213-G214","v":58.735807002925768},58.750360002925774,58.737130002925781,75.622579002925733,133.38740500292573,133.38740500292579,133.38740500292579,133.38740500292573,45.878489431566095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":1034.8135103953903},"     Begin Cumulative Difference",{"$f":"+$C227","v":1034.8135103953903},{"$f":"+E229","v":975.97251405848556},{"$f":"+F229","v":917.13151772158085},858.29052138467614,799.44952504777143,740.59852871086673,681.75753237396202,585.47653603705737,451.75553970015267,318.03454336324796,184.31354702634329,50.59255068943861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":-58.840996336904681},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":-58.840996336904681},-58.840996336904681,-58.840996336904681,-58.850996336904672,-58.840996336904681,-96.280996336904678,-133.72099633690468,-133.72099633690468,-133.72099633690468,-133.72099633690468,-133.72099633690468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":975.97251405848556},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":917.13151772158085},858.29052138467614,799.44952504777143,740.59852871086673,681.75753237396202,585.47653603705737,451.75553970015267,318.03454336324796,184.31354702634329,50.59255068943861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":-58.840996336904681},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":-58.840996336904681},-58.840996336904681,-58.840996336904681,-58.850996336904672,-58.840996336904681,-96.280996336904678,-133.72099633690468,-133.72099633690468,-133.72099633690468,-133.72099633690468,-50.59255068943861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.38574999999999998},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.38574999999999998},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-14.913250521588491},{"$f":"IF(F227=0,0,F230*$C232)","v":-14.913250521588491},{"$f":"IF(G227=0,0,G230*$C232)","v":-14.913250521588491},-14.913250521588491,-14.915785021588489,-14.913250521588491,-24.402418521588491,-33.891586521588493,-33.891586521588493,-33.891586521588493,-33.891586521588493,-12.822681972238216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-22.697914336960981},{"$f":"+F230*F231","v":-22.697914336960981},{"$f":"+G230*G231","v":-22.697914336960984},-22.697914336960984,-22.70177183696098,-22.697914336960984,-37.140394336960981,-51.582874336960984,-51.582874336960991,-51.582874336960991,-51.582874336960984,-19.516076428450944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":399.1793116350218},"     Begin Cumulative DFIT",{"$f":"+C234","v":399.1793116350218},{"$f":"+E235","v":376.48139729806081},{"$f":"+F235","v":353.78348296109982},331.08556862413883,308.38765428717784,285.68588245021687,262.98796811325587,225.84757377629489,174.26469943933392,122.68182510237293,71.098950765411928,19.516076428450944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":376.48139729806081},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":353.78348296109982},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":331.08556862413883},308.38765428717784,285.68588245021687,262.98796811325587,225.84757377629489,174.26469943933392,122.68182510237293,71.098950765411928,19.516076428450944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38574999999999998},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999998},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000004},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":399.1793116350218},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":376.48139729806081},{"$f":"+E238+F233","v":353.78348296109982},{"$f":"+F238+G233","v":331.08556862413883},308.38765428717784,285.68588245021687,262.98796811325587,225.84757377629489,174.26469943933392,122.68182510237293,71.098950765411928,19.516076428450944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":262.27348420971168},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":247.3602336881232},{"$f":"IF(F232<>0,+E239+F232,0)","v":232.44698316653472},{"$f":"IF(G232<>0,+F239+G232,0)","v":217.53373264494624},202.62048212335776,187.70469710176928,172.7914465801808,148.38902805859232,114.49744153700382,80.605855015415329,46.714268493826836,12.822681972238342,1.2612133559741778E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":136.90582742531012},{"$f":"+E242","v":129.12116360993764},{"$f":"+F242","v":121.33649979456516},113.55183597919266,105.76717216382016,97.981185348447667,90.19652153307517,77.458545717702677,59.767257902330186,42.075970086957689,24.384682271585191,6.693394456212701,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,{"$f":"+BR242","v":-2.6645352591003757E-14},-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":7.7846638153724896},{"$f":"+F232-F233","v":7.7846638153724896},7.7846638153724932,7.7846638153724932,7.7859868153724907,7.7846638153724932,12.73797581537249,17.69128781537249,17.691287815372498,17.691287815372498,17.69128781537249,6.6933944562127277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":136.90582742531012},"     End Excess Deferred",{"$f":"+E240-E241","v":129.12116360993764},{"$f":"+F240-F241","v":121.33649979456516},113.55183597919266,105.76717216382016,97.981185348447667,90.19652153307517,77.458545717702677,59.767257902330186,42.075970086957689,24.384682271585191,6.693394456212701,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,{"$f":"+BR240-BR241","v":-2.6645352591003757E-14},-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14,-2.6645352591003757E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":136.90582742531018},{"$f":"+E232-E233","v":7.7846638153724896},{"$f":"+F232-F233","v":7.7846638153724896},{"$f":"+G232-G233","v":7.7846638153724932},7.7846638153724932,7.7859868153724907,7.7846638153724932,12.73797581537249,17.69128781537249,17.691287815372498,17.691287815372498,17.69128781537249,6.6933944562127277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":9252.2468205489731},"     Begin Cumulative Difference",{"$f":"+$C246","v":9252.2468205489731},{"$f":"+E248","v":9764.267829153694},{"$f":"+F248","v":10276.338837758414},10001.119846363135,8938.6108549678556,7876.1018635725759,6813.5928721772962,5751.0838807820164,4688.5748893867367,3626.0658979914569,2563.5569065961772,1501.0479152008977,438.5389238056182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":512.02100860472046},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":512.07100860472042},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-275.21899139527955},-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":9764.267829153694},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":10276.338837758414},10001.119846363135,8938.6108549678556,7876.1018635725759,6813.5928721772962,5751.0838807820164,4688.5748893867367,3626.0658979914569,2563.5569065961772,1501.0479152008977,438.5389238056182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":512.02100860472046},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":512.07100860472042},-275.21899139527955,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-1062.5089913952795,-438.5389238056182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.37256559882212259},0.37256559882212259,0.37256559882212259,0.37256559882212259,0.37256559882212265,0.37256559882212265,0.3725655988221227,0.3725655988221227,0.3725655988221227,0.3725655988221227,0.37256559882212265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":129.7717246308664},{"$f":"IF(F246=0,0,F249*$C251)","v":129.78439713086638},{"$f":"IF(G246=0,0,G249*$C251)","v":-69.754253369133608},-269.29290386913362,-269.29290386913362,-269.29290386913362,-269.29290386913362,-269.29290386913362,-269.29290386913362,-269.29290386913362,-269.29290386913362,-269.29290386913362,-111.14769023853394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":129.7717246308664},{"$f":"+F249*F250","v":129.78439713086638},{"$f":"+G249*G250","v":-102.53712833640293},-395.85429863307183,-395.85429863307183,-395.85429863307183,-395.85429863307189,-395.85429863307189,-395.85429863307195,-395.85429863307195,-395.85429863307195,-395.85429863307195,-163.38451675444935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":3569.0542110267661},"     Begin Cumulative DFIT",{"$f":"+C253","v":3569.0542110267661},{"$f":"+E254","v":3698.8259356576327},{"$f":"+F254","v":3828.6103327884989},3726.073204452096,3330.2189058190243,2934.3646071859525,2538.5103085528808,2142.6560099198091,1746.8017112867371,1350.9474126536652,955.09311402059325,559.2388153875213,163.38451675444935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":3698.8259356576327},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":3828.6103327884989},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":3726.073204452096},3330.2189058190243,2934.3646071859525,2538.5103085528808,2142.6560099198091,1746.8017112867371,1350.9474126536652,955.09311402059325,559.2388153875213,163.38451675444935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37881242100035922},{"$f":"IF(G246=0,0,+G253/G246)","v":0.37256559882212259},0.37256559882212259,0.37256559882212259,0.37256559882212259,0.37256559882212265,0.37256559882212265,0.3725655988221227,0.3725655988221227,0.3725655988221227,0.3725655988221227,0.37256559882212265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37881242100035922},{"$f":"IF(F248=0,0,+F254/F248)","v":0.37256559882212259},{"$f":"IF(G248=0,0,+G254/G248)","v":0.37256559882212259},0.37256559882212259,0.37256559882212259,0.37256559882212265,0.37256559882212265,0.3725655988221227,0.3725655988221227,0.3725655988221227,0.3725655988221227,0.37256559882212265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":3569.0542110267661},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":3698.8259356576327},{"$f":"+E257+F252","v":3828.6103327884989},{"$f":"+F257+G252","v":3726.073204452096},3330.2189058190243,2934.3646071859525,2538.5103085528808,2142.6560099198091,1746.8017112867371,1350.9474126536652,955.09311402059325,559.2388153875213,163.38451675444935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":2344.9819566681372},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":2474.7536812990038},{"$f":"IF(F251<>0,+E258+F251,0)","v":2604.53807842987},{"$f":"IF(G251<>0,+F258+G251,0)","v":2534.7838250607365},2265.4909211916029,1996.1980173224692,1726.9051134533356,1457.612209584202,1188.3193057150684,919.02640184593474,649.73349797680112,380.44059410766749,111.14769023853387,-7.1054273576010019E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":1224.0722543586289},{"$f":"+E261","v":1224.0722543586289},{"$f":"+F261","v":1224.0722543586289},1191.2893793913595,1064.7279846274214,938.16658986348318,811.60519509954497,685.04380033560665,558.48240557166832,431.92101080773,305.35961604379168,178.79822127985335,52.236826515915027,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,{"$f":"+BR261","v":-3.836930773104541E-13},-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},32.782874967269322,126.56139476393821,126.56139476393821,126.56139476393821,126.56139476393827,126.56139476393827,126.56139476393832,126.56139476393832,126.56139476393832,126.56139476393832,52.236826515915411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":1224.0722543586289},"     End Excess Deferred",{"$f":"+E259-E260","v":1224.0722543586289},{"$f":"+F259-F260","v":1224.0722543586289},1191.2893793913595,1064.7279846274214,938.16658986348318,811.60519509954497,685.04380033560665,558.48240557166832,431.92101080773,305.35961604379168,178.79822127985335,52.236826515915027,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,{"$f":"+BR259-BR260","v":-3.836930773104541E-13},-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13,-3.836930773104541E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":1224.0722543586294},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":32.782874967269322},126.56139476393821,126.56139476393821,126.56139476393821,126.56139476393827,126.56139476393827,126.56139476393832,126.56139476393832,126.56139476393832,126.56139476393832,52.236826515915411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":3894.6300969020249},"     Begin Cumulative Difference",{"$f":"+$C265","v":3894.6300969020249},{"$f":"+E267","v":4121.8922598599183},{"$f":"+F267","v":4349.1044228178116},4576.3365857757044,4454.2087487335975,3982.7209116914905,3511.2330746493835,3039.7452376072765,2568.2574005651695,2096.7695635230625,1625.2817264809555,1153.7938894388485,682.30605239674151,210.81821535463456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":227.26216295789305},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":227.2121629578931},227.23216295789308,-122.12783704210693,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":4121.8922598599183},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":4349.1044228178116},4576.3365857757044,4454.2087487335975,3982.7209116914905,3511.2330746493835,3039.7452376072765,2568.2574005651695,2096.7695635230625,1625.2817264809555,1153.7938894388485,682.30605239674151,210.81821535463456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":227.26216295789305},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":227.2121629578931},227.23216295789308,-122.12783704210693,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-471.48783704210695,-210.81821535463456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091437,0.36604214705091442,0.36604214705091453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":57.599595201678},{"$f":"IF(F265=0,0,F268*$C270)","v":57.586922701678006},{"$f":"IF(G265=0,0,G268*$C270)","v":57.591991701678005},-30.953300298322002,-119.49859229832201,-119.49859229832201,-119.49859229832201,-119.49859229832201,-119.49859229832201,-119.49859229832201,-119.49859229832201,-119.49859229832201,-119.49859229832201,-53.431876681632133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":57.599595201678},{"$f":"+F268*F269","v":57.586922701678006},{"$f":"+G268*G269","v":57.591991701678005},-44.703935685577022,-172.58442017928448,-172.58442017928448,-172.58442017928448,-172.58442017928448,-172.58442017928448,-172.58442017928448,-172.58442017928448,-172.58442017928445,-172.58442017928448,-77.168352185852513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":1502.353559879956},"     Begin Cumulative DFIT",{"$f":"+C272","v":1502.353559879956},{"$f":"+E273","v":1559.9531550816341},{"$f":"+F273","v":1617.5400777833122},1675.1320694849901,1630.428133799413,1457.8437136201285,1285.259293440844,1112.6748732615595,940.09045308227496,767.50603290299046,594.92161272370595,422.33719254442144,249.75277236513699,77.168352185852513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":1559.9531550816341},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":1617.5400777833122},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":1675.1320694849901},1630.428133799413,1457.8437136201285,1285.259293440844,1112.6748732615595,940.09045308227496,767.50603290299046,594.92161272370595,422.33719254442144,249.75277236513699,77.168352185852513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.37845558707899096},{"$f":"IF(G265=0,0,+G272/G265)","v":0.37192486556468973},0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091437,0.36604214705091442,0.36604214705091453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.37845558707899096},{"$f":"IF(F267=0,0,+F273/F267)","v":0.37192486556468973},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36604214705091442},0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091442,0.36604214705091437,0.36604214705091442,0.36604214705091453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":1502.353559879956},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":1559.9531550816341},{"$f":"+E276+F271","v":1617.5400777833122},{"$f":"+F276+G271","v":1675.1320694849901},1630.428133799413,1457.8437136201285,1285.259293440844,1112.6748732615595,940.09045308227496,767.50603290299046,594.92161272370595,422.33719254442144,249.75277236513699,77.168352185852513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":987.0939980598182},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":1044.6935932614963},{"$f":"IF(F270<>0,+E277+F270,0)","v":1102.2805159631744},{"$f":"IF(G270<>0,+F277+G270,0)","v":1159.8725076648523},1128.9192073665304,1009.4206150682083,889.92202276988633,770.4234304715643,650.92483817324228,531.42624587492026,411.92765357659823,292.42906127827621,172.93046897995418,53.431876681632176,4.2632564145606011E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":515.25956182013783},{"$f":"+E280","v":515.25956182013783},{"$f":"+F280","v":515.25956182013783},515.25956182013783,501.50892643288279,448.4230985519203,395.33727067095782,342.25144278999534,289.16561490903285,236.07978702807037,182.99395914710789,129.9081312661454,76.822303385182963,23.736475504220493,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"+BR280","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,13.75063538725502,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962441,53.085827880962469,23.73647550422038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":515.25956182013783},"     End Excess Deferred",{"$f":"+E278-E279","v":515.25956182013783},{"$f":"+F278-F279","v":515.25956182013783},515.25956182013783,501.50892643288279,448.4230985519203,395.33727067095782,342.25144278999534,289.16561490903285,236.07978702807037,182.99395914710789,129.9081312661454,76.822303385182963,23.736475504220493,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"+BR278-BR279","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":515.25956182013761},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},13.75063538725502,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962441,53.085827880962469,23.73647550422038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":27067.699765725203},"     Begin Cumulative Difference",{"$f":"+$C284","v":27067.699765725203},{"$f":"+E286","v":28738.027511506072},{"$f":"+F286","v":30408.295257286944},32078.253003067814,33748.480748848684,32851.148494629553,29386.396240410424,25921.643986191295,22456.891731972166,18992.139477753037,15527.387223533906,12062.634969314775,8597.882715095644,5133.1304608765131,1668.3782066573826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":1670.3277457808695},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":1670.26774578087},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":1669.9577457808696},1670.2277457808691,-897.33225421913039,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":28738.027511506072},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":30408.295257286944},32078.253003067814,33748.480748848684,32851.148494629553,29386.396240410424,25921.643986191295,22456.891731972166,18992.139477753037,15527.387223533906,12062.634969314775,8597.882715095644,5133.1304608765131,1668.3782066573826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":1670.3277457808695},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":1670.26774578087},1669.9577457808696,1670.2277457808691,-897.33225421913039,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-3464.7522542191305,-1668.3782066573826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.35956015961444759,0.35956015961444765,0.35956015961444759,0.35956015961444759,0.35956015961444759,0.35956015961444754,0.35956015961444759,0.35956015961444759,0.35956015961444759,0.35956015961444765,0.35956015961444765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":423.3445671681614},{"$f":"IF(F284=0,0,F287*$C289)","v":423.32936016816149},{"$f":"IF(G284=0,0,G287*$C289)","v":423.25079066816141},423.31922216816128,-227.42885983183859,-878.14145883183869,-878.14145883183869,-878.14145883183869,-878.14145883183869,-878.14145883183869,-878.14145883183869,-878.14145883183869,-878.14145883183869,-878.14145883183869,-422.85045647731363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":423.3445671681614},{"$f":"+F287*F288","v":423.32936016816149},{"$f":"+G287*G288","v":423.25079066816141},423.31922216816128,-322.64492855422259,-1245.7868735515478,-1245.7868735515476,-1245.7868735515476,-1245.7868735515476,-1245.7868735515474,-1245.7868735515476,-1245.7868735515476,-1245.7868735515476,-1245.7868735515478,-599.88233428299441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":10441.365184628497},"     Begin Cumulative DFIT",{"$f":"+C291","v":10441.365184628497},{"$f":"+E292","v":10864.709751796659},{"$f":"+F292","v":11288.039111964821},11711.289902632983,12134.609124801145,11811.964196246923,10566.177322695376,9320.3904491438279,8074.6035755922803,6828.8167020407327,5583.0298284891851,4337.2429549376375,3091.4560813860899,1845.6692078345422,599.88233428299441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":10864.709751796659},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":11288.039111964821},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":11711.289902632983},12134.609124801145,11811.964196246923,10566.177322695376,9320.3904491438279,8074.6035755922803,6828.8167020407327,5583.0298284891851,4337.2429549376375,3091.4560813860899,1845.6692078345422,599.88233428299441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38575000000000004},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37806038523161234},{"$f":"IF(G284=0,0,+G291/G284)","v":0.3712157822875583},0.36508502821250804,0.35956015961444759,0.35956015961444765,0.35956015961444759,0.35956015961444759,0.35956015961444759,0.35956015961444754,0.35956015961444759,0.35956015961444759,0.35956015961444759,0.35956015961444765,0.35956015961444765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37806038523161234},{"$f":"IF(F286=0,0,+F292/F286)","v":0.3712157822875583},{"$f":"IF(G286=0,0,+G292/G286)","v":0.36508502821250804},0.35956015961444759,0.35956015961444765,0.35956015961444759,0.35956015961444759,0.35956015961444759,0.35956015961444754,0.35956015961444759,0.35956015961444759,0.35956015961444759,0.35956015961444765,0.35956015961444765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":10441.365184628497},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":10864.709751796659},{"$f":"+E295+F290","v":11288.039111964821},{"$f":"+F295+G290","v":11711.289902632983},12134.609124801145,11811.964196246923,10566.177322695376,9320.3904491438279,8074.6035755922803,6828.8167020407327,5583.0298284891851,4337.2429549376375,3091.4560813860899,1845.6692078345422,599.88233428299441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":6860.308505623053},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":7283.6530727912141},{"$f":"IF(F289<>0,+E296+F289,0)","v":7706.9824329593757},{"$f":"IF(G289<>0,+F296+G289,0)","v":8130.233223627537},8553.5524457956981,8326.12358596386,7447.9821271320216,6569.8406683001831,5691.6992094683446,4813.5577506365062,3935.4162918046677,3057.2748329728292,2179.1333741409908,1300.9919153091521,422.8504564773134,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":3581.0566790054445},{"$f":"+E299","v":3581.0566790054445},{"$f":"+F299","v":3581.0566790054445},3581.0566790054445,3581.0566790054445,3485.8406102830604,3118.1951955633513,2750.5497808436421,2382.904366123933,2015.258951404224,1647.6135366845153,1279.9681219648064,912.32270724509749,544.67729252538857,177.03187780567941,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,{"$f":"+BR299","v":-1.3642420526593924E-12},-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,95.216068722383994,367.64541471970915,367.64541471970892,367.64541471970892,367.64541471970892,367.6454147197087,367.64541471970892,367.64541471970892,367.64541471970892,367.64541471970915,177.03187780568078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":3581.0566790054445},"     End Excess Deferred",{"$f":"+E297-E298","v":3581.0566790054445},{"$f":"+F297-F298","v":3581.0566790054445},3581.0566790054445,3581.0566790054445,3485.8406102830604,3118.1951955633513,2750.5497808436421,2382.904366123933,2015.258951404224,1647.6135366845153,1279.9681219648064,912.32270724509749,544.67729252538857,177.03187780567941,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,{"$f":"+BR297-BR298","v":-1.3642420526593924E-12},-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12,-1.3642420526593924E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":3581.0566790054454},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,95.216068722383994,367.64541471970915,367.64541471970892,367.64541471970892,367.64541471970892,367.6454147197087,367.64541471970892,367.64541471970892,367.64541471970892,367.64541471970915,177.03187780568078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":25514.718162894445},"     Begin Cumulative Difference",{"$f":"+$C303","v":25514.718162894445},{"$f":"+E305","v":24937.221792996854},{"$f":"+F305","v":24359.705423099262},23782.219053201668,23204.552683304075,22627.096313406484,21223.139943508893,18992.863573611303,16762.587203713712,14532.31083381612,12302.034463918528,10071.758094020935,7841.4817241233432,5611.2053542257509,3380.928984328159,1150.6526144305672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-577.49636989759188},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-577.51636989759186},-577.48636989759189,-577.66636989759195,-577.45636989759191,-1403.9563698975917,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":24937.221792996854},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":24359.705423099262},23782.219053201668,23204.552683304075,22627.096313406484,21223.139943508893,18992.863573611303,16762.587203713712,14532.31083381612,12302.034463918528,10071.758094020935,7841.4817241233432,5611.2053542257509,3380.928984328159,1150.6526144305672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-577.49636989759188},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-577.51636989759186},-577.48636989759189,-577.66636989759195,-577.45636989759191,-1403.9563698975917,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-2230.2763698975918,-1150.6526144305672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999998},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38574999999999998},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-146.36645495054466},{"$f":"IF(F303=0,0,F306*$C308)","v":-146.37152395054466},{"$f":"IF(G303=0,0,G306*$C308)","v":-146.36392045054467},-146.40954145054468,-146.35631695054468,-355.83274195054463,-565.26354595054465,-565.26354595054465,-565.26354595054465,-565.26354595054465,-565.26354595054465,-565.26354595054465,-565.26354595054465,-565.26354595054465,-565.26354595054465,-291.63290512742725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-222.76922468799606},{"$f":"+F306*F307","v":-222.77693968799605},{"$f":"+G306*G307","v":-222.76536718799611},-222.8348021879961,-222.75379468799613,-541.57616968799607,-860.32910968799615,-860.32910968799604,-860.32910968799592,-860.32910968799604,-860.32910968799615,-860.32910968799615,-860.32910968799615,-860.32910968799627,-860.32910968799627,-443.86424601659144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":9842.3025313365324},"     Begin Cumulative DFIT",{"$f":"+C310","v":9842.3025313365324},{"$f":"+E311","v":9619.5333066485364},{"$f":"+F311","v":9396.7563669605406},9173.9909997725445,8951.1561975845489,8728.4024028965523,8186.826233208556,7326.4971235205594,6466.1680138325637,5605.838904144568,4745.5097944565723,3885.1806847685762,3024.85157508058,2164.5224653925839,1304.1933557045877,443.86424601659144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":9619.5333066485364},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":9396.7563669605406},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":9173.9909997725445},8951.1561975845489,8728.4024028965523,8186.826233208556,7326.4971235205594,6466.1680138325637,5605.838904144568,4745.5097944565723,3885.1806847685762,3024.85157508058,2164.5224653925839,1304.1933557045877,443.86424601659144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38574999999999998},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38575000000000004},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":9842.3025313365324},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":9619.5333066485364},{"$f":"+E314+F309","v":9396.7563669605406},{"$f":"+F314+G309","v":9173.9909997725445},8951.1561975845489,8728.4024028965523,8186.826233208556,7326.4971235205594,6466.1680138325637,5605.838904144568,4745.5097944565723,3885.1806847685762,3024.85157508058,2164.5224653925839,1304.1933557045877,443.86424601659144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":6466.7053183855978},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":6320.3388634350531},{"$f":"IF(F308<>0,+E315+F308,0)","v":6173.9673394845086},{"$f":"IF(G308<>0,+F315+G308,0)","v":6027.6034190339642},5881.1938775834196,5734.8375606328746,5379.0048186823296,4813.7412727317851,4248.4777267812406,3683.214180830696,3117.9506348801515,2552.6870889296069,1987.4235429790624,1422.1599970285179,856.89645107797321,291.63290512742856,1.3073986337985843E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":3375.5972129509346},{"$f":"+E318","v":3299.1944432134833},{"$f":"+F318","v":3222.7890274760321},3146.3875807385807,3069.9623200011292,2993.5648422636777,2807.8214145262264,2512.7558507887748,2217.6902870513231,1922.624723313872,1627.5591595764206,1332.4935958389692,1037.4280321015176,742.3624683640661,447.29690462661449,152.23134088916288,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,{"$f":"+BR318","v":-1.3073986337985843E-12},-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":76.402769737451393},{"$f":"+F308-F309","v":76.405415737451392},76.401446737451437,76.425260737451424,76.397477737451453,185.74342773745144,295.0655637374515,295.06556373745138,295.06556373745127,295.06556373745138,295.0655637374515,295.0655637374515,295.0655637374515,295.06556373745161,295.06556373745161,152.23134088916419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":3375.5972129509346},"     End Excess Deferred",{"$f":"+E316-E317","v":3299.1944432134833},{"$f":"+F316-F317","v":3222.7890274760321},3146.3875807385807,3069.9623200011292,2993.5648422636777,2807.8214145262264,2512.7558507887748,2217.6902870513231,1922.624723313872,1627.5591595764206,1332.4935958389692,1037.4280321015176,742.3624683640661,447.29690462661449,152.23134088916288,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,{"$f":"+BR316-BR317","v":-1.3073986337985843E-12},-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12,-1.3073986337985843E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":3375.597212950936},{"$f":"+E308-E309","v":76.402769737451393},{"$f":"+F308-F309","v":76.405415737451392},{"$f":"+G308-G309","v":76.401446737451437},76.425260737451424,76.397477737451453,185.74342773745144,295.0655637374515,295.06556373745138,295.06556373745127,295.06556373745138,295.0655637374515,295.0655637374515,295.0655637374515,295.06556373745161,295.06556373745161,152.23134088916419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":84021.452808226604},"     Begin Cumulative Difference",{"$f":"+$C322","v":84021.452808226604},{"$f":"+E324","v":82167.220804789526},{"$f":"+F324","v":80312.968801352443},78458.786797915367,76604.554794478288,74750.192791041205,72895.990787604125,68388.41878416705,61227.566780729969,54066.714777292887,46905.862773855806,39745.010770418725,32584.158766981644,25423.306763544562,18262.454760107481,11101.602756670402,3940.750753233322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-1854.2320034370796},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-1854.2520034370791},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-1854.1820034370794},-1854.2320034370796,-1854.3620034370797,-1854.2020034370798,-4507.5720034370788,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":82167.220804789526},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":80312.968801352443},78458.786797915367,76604.554794478288,74750.192791041205,72895.990787604125,68388.41878416705,61227.566780729969,54066.714777292887,46905.862773855806,39745.010770418725,32584.158766981644,25423.306763544562,18262.454760107481,11101.602756670402,3940.750753233322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-1854.2320034370796},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-1854.2520034370791},-1854.1820034370794,-1854.2320034370796,-1854.3620034370797,-1854.2020034370798,-4507.5720034370788,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-7160.8520034370795,-3940.750753233322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38574999999999998},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38574999999999998},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-469.95510127112783},{"$f":"IF(F322=0,0,F325*$C327)","v":-469.96017027112771},{"$f":"IF(G322=0,0,G325*$C327)","v":-469.94242877112777},-469.95510127112783,-469.98804977112786,-469.94749777112793,-1142.4441242711277,-1814.9179402711279,-1814.9179402711279,-1814.9179402711279,-1814.9179402711279,-1814.9179402711279,-1814.9179402711279,-1814.9179402711279,-1814.9179402711279,-1814.9179402711279,-998.78327840698546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-715.26999532585342},{"$f":"+F325*F326","v":-715.27771032585326},{"$f":"+G325*G326","v":-715.2507078258534},-715.26999532585342,-715.32014282585351,-715.25842282585359,-1738.7959003258534,-2762.2986603258532,-2762.2986603258532,-2762.2986603258532,-2762.2986603258532,-2762.2986603258532,-2762.2986603258528,-2762.2986603258532,-2762.2986603258537,-2762.2986603258541,-1520.1446030597544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":32411.275420773411},"     Begin Cumulative DFIT",{"$f":"+C329","v":32411.275420773411},{"$f":"+E330","v":31696.005425447558},{"$f":"+F330","v":30980.727715121706},30265.477007295853,29550.20701197,28834.886869144146,28119.628446318293,26380.832545992438,23618.533885666584,20856.23522534073,18093.936565014876,15331.637904689022,12569.339244363167,9807.0405840373151,7044.7419237114618,4282.4432633856086,1520.1446030597544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":31696.005425447558},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":30980.727715121706},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":30265.477007295853},29550.20701197,28834.886869144146,28119.628446318293,26380.832545992438,23618.533885666584,20856.23522534073,18093.936565014876,15331.637904689022,12569.339244363167,9807.0405840373151,7044.7419237114618,4282.4432633856086,1520.1446030597544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38574999999999998},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38575000000000004},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":32411.275420773411},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":31696.005425447558},{"$f":"+E333+F328","v":30980.727715121706},{"$f":"+F333+G328","v":30265.477007295853},29550.20701197,28834.886869144146,28119.628446318293,26380.832545992438,23618.533885666584,20856.23522534073,18093.936565014876,15331.637904689022,12569.339244363167,9807.0405840373151,7044.7419237114618,4282.4432633856086,1520.1446030597544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":21295.237214245033},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":20825.282112973906},{"$f":"IF(F327<>0,+E334+F327,0)","v":20355.32194270278},{"$f":"IF(G327<>0,+F334+G327,0)","v":19885.379513931653},19415.424412660526,18945.436362889399,18475.48886511827,17333.044740847141,15518.126800576014,13703.208860304887,11888.29092003376,10073.372979762633,8258.4550394915059,6443.537099220378,4628.61915894925,2813.7012186781221,998.78327840699421,8.7538865045644343E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":11116.038206528377},{"$f":"+E337","v":10870.723312473652},{"$f":"+F337","v":10625.405772418926},10380.097493364201,10134.782599309476,9889.4505062547505,9644.1395812000246,9047.787805145299,8100.4070850905737,7153.0263650358484,6205.645644981123,5258.2649249263977,4310.8842048716724,3363.5034848169475,2416.1227647622222,1468.7420447074965,521.36132465277024,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,{"$f":"+BR337","v":1.2505552149377763E-12},1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":245.31489405472558},{"$f":"+F327-F328","v":245.31754005472555},245.30827905472563,245.31489405472558,245.33209305472565,245.31092505472566,596.35177605472563,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472486,947.38072005472532,947.38072005472577,947.38072005472623,521.36132465276899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":11116.038206528377},"     End Excess Deferred",{"$f":"+E335-E336","v":10870.723312473652},{"$f":"+F335-F336","v":10625.405772418926},10380.097493364201,10134.782599309476,9889.4505062547505,9644.1395812000246,9047.787805145299,8100.4070850905737,7153.0263650358484,6205.645644981123,5258.2649249263977,4310.8842048716724,3363.5034848169475,2416.1227647622222,1468.7420447074965,521.36132465277024,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,{"$f":"+BR335-BR336","v":1.2505552149377763E-12},1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12,1.2505552149377763E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":11116.038206528376},{"$f":"+E327-E328","v":245.31489405472558},{"$f":"+F327-F328","v":245.31754005472555},{"$f":"+G327-G328","v":245.30827905472563},245.31489405472558,245.33209305472565,245.31092505472566,596.35177605472563,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472486,947.38072005472532,947.38072005472577,947.38072005472623,521.36132465276899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":5702.7481327555979},"     Begin Cumulative Difference",{"$f":"+$C360","v":5702.7481327555979},{"$f":"+E362","v":5396.4634294973021},{"$f":"+F362","v":5090.1787262390062},4783.8940229807104,4477.6093197224145,4171.3246164641187,3865.0399132058228,3558.755209947527,3252.4705066892311,2946.1858034309353,2639.9011001726394,2333.6163969143436,2027.3316936560477,1721.0469903977519,1414.762287139456,1108.4775838811602,802.19288062286421,495.90817736456825,189.62347410627228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-306.28470325829596},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-306.28470325829596},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-306.28470325829596},-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":5396.4634294973021},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":5090.1787262390062},4783.8940229807104,4477.6093197224145,4171.3246164641187,3865.0399132058228,3558.755209947527,3252.4705066892311,2946.1858034309353,2639.9011001726394,2333.6163969143436,2027.3316936560477,1721.0469903977519,1414.762287139456,1108.4775838811602,802.19288062286421,495.90817736456825,189.62347410627228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-306.28470325829596},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-306.28470325829596},-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-306.28470325829596,-189.62347410627228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999987,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-77.627858040815113},{"$f":"IF(F360=0,0,F363*$C365)","v":-77.627858040815113},{"$f":"IF(G360=0,0,G363*$C365)","v":-77.627858040815113},-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-77.627858040815113,-48.060069512234712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-118.14932428188766},{"$f":"+F363*F364","v":-118.14932428188766},{"$f":"+G363*G364","v":-118.14932428188764},-118.14932428188764,-118.14932428188764,-118.14932428188764,-118.14932428188764,-118.14932428188764,-118.14932428188764,-118.14932428188764,-118.14932428188763,-118.14932428188763,-118.14932428188763,-118.14932428188762,-118.14932428188759,-118.14932428188759,-118.14932428188759,-118.14932428188763,-73.147255136494493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":2199.8350922104719},"     Begin Cumulative DFIT",{"$f":"+C367","v":2199.8350922104719},{"$f":"+E368","v":2081.685767928584},{"$f":"+F368","v":1963.5364436466964},1845.3871193648088,1727.2377950829211,1609.0884708010335,1490.9391465191459,1372.7898222372582,1254.6404979553706,1136.491173673483,1018.3418493915954,900.19252510970773,782.0432008278201,663.89387654593247,545.74455226404484,427.59522798215727,309.4459037002697,191.29657941838212,73.147255136494493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":2081.685767928584},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":1963.5364436466964},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":1845.3871193648088},1727.2377950829211,1609.0884708010335,1490.9391465191459,1372.7898222372582,1254.6404979553706,1136.491173673483,1018.3418493915954,900.19252510970773,782.0432008278201,663.89387654593247,545.74455226404484,427.59522798215727,309.4459037002697,191.29657941838212,73.147255136494493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999987,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999993},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999987,0.38574999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":2199.8350922104719},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":2081.685767928584},{"$f":"+E371+F366","v":1963.5364436466964},{"$f":"+F371+G366","v":1845.3871193648088},1727.2377950829211,1609.0884708010335,1490.9391465191459,1372.7898222372582,1254.6404979553706,1136.491173673483,1018.3418493915954,900.19252510970773,782.0432008278201,663.89387654593247,545.74455226404484,427.59522798215727,309.4459037002697,191.29657941838212,73.147255136494493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":1445.3615142469064},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":1367.7336562060914},{"$f":"IF(F365<>0,+E372+F365,0)","v":1290.1057981652762},{"$f":"IF(G365<>0,+F372+G365,0)","v":1212.4779401244609},1134.8500820836457,1057.2222240428305,979.59436600201536,901.96650796120025,824.33864992038514,746.71079187957002,669.08293383875491,591.4550757979398,513.82721775712469,436.19935971630957,358.57150167549446,280.94364363467935,203.31578559386423,125.68792755304912,48.060069512234008,-7.0343730840249918E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":754.4735779635655},{"$f":"+E375","v":713.95211172249299},{"$f":"+F375","v":673.43064548142047},632.90917924034795,592.38771299927544,551.86624675820292,511.3447805171304,470.82331427605789,430.30184803498537,389.78038179391285,349.25891555284034,308.73744931176782,268.2159830706953,227.69451682962278,187.17305058855027,146.65158434747781,106.13011810640533,65.60865186533286,25.087185624260343,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,{"$f":"+BR375","v":5.6132876125047915E-13},5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":40.521466241072545},{"$f":"+F365-F366","v":40.521466241072545},40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072517,40.521466241072517,40.521466241072517,40.521466241072503,40.521466241072474,40.521466241072474,40.521466241072474,40.521466241072517,25.087185624259781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":754.4735779635655},"     End Excess Deferred",{"$f":"+E373-E374","v":713.95211172249299},{"$f":"+F373-F374","v":673.43064548142047},632.90917924034795,592.38771299927544,551.86624675820292,511.3447805171304,470.82331427605789,430.30184803498537,389.78038179391285,349.25891555284034,308.73744931176782,268.2159830706953,227.69451682962278,187.17305058855027,146.65158434747781,106.13011810640533,65.60865186533286,25.087185624260343,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,{"$f":"+BR373-BR374","v":5.6132876125047915E-13},5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13,5.6132876125047915E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":754.47357796356516},{"$f":"+E365-E366","v":40.521466241072545},{"$f":"+F365-F366","v":40.521466241072545},{"$f":"+G365-G366","v":40.521466241072531},40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072517,40.521466241072517,40.521466241072517,40.521466241072503,40.521466241072474,40.521466241072474,40.521466241072474,40.521466241072517,25.087185624259781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":761.36678707636929},"     Begin Cumulative Difference",{"$f":"+$C379","v":761.36678707636929},{"$f":"+E381","v":765.50494375888991},{"$f":"+F381","v":763.72310044141057},720.4612571239312,677.19941380645184,633.93757048897248,590.67572717149312,547.41388385401376,504.1520405365344,460.89019721905504,417.62835390157568,374.36651058409632,331.10466726661696,287.8428239491376,244.58098063165821,201.31913731417882,158.05729399669943,114.79545067922004,71.53360736174065,28.271764044261268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":4.1381566825206164},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-1.7818433174793853},-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":765.50494375888991},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":763.72310044141057},720.4612571239312,677.19941380645184,633.93757048897248,590.67572717149312,547.41388385401376,504.1520405365344,460.89019721905504,417.62835390157568,374.36651058409632,331.10466726661696,287.8428239491376,244.58098063165821,201.31913731417882,158.05729399669943,114.79545067922004,71.53360736174065,28.271764044261268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":4.1381566825206164},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-1.7818433174793853},-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-43.261843317479382,-28.271764044261268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38503481437832499},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38503481437832493},0.38503481437832499,0.38503481437832499,0.38503481437832493,0.38503481437832493,0.38503481437832487,0.38503481437832487,0.38503481437832482,0.38503481437832476,0.38503481437832476,0.38503481437832476,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832476,0.38503481437832471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":1.0488158111848502},{"$f":"IF(F379=0,0,F382*$C384)","v":-0.45160818881515019},{"$f":"IF(G379=0,0,G382*$C384)","v":-10.964714188815149},-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-10.964714188815149,-7.1654785970180184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":1.0488158111848502},{"$f":"+F382*F383","v":-0.68607171099693387},{"$f":"+G382*G383","v":-16.657315811409852},-16.657315811409852,-16.657315811409852,-16.657315811409852,-16.657315811409852,-16.657315811409848,-16.657315811409848,-16.657315811409845,-16.657315811409845,-16.657315811409845,-16.657315811409845,-16.657315811409841,-16.657315811409841,-16.657315811409841,-16.657315811409841,-16.657315811409841,-16.657315811409845,-10.885613420929932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":293.69723811470942},"     Begin Cumulative DFIT",{"$f":"+C386","v":293.69723811470942},{"$f":"+E387","v":294.74605392589427},{"$f":"+F387","v":294.05998221489733},277.4026664034875,260.74535059207767,244.08803478066781,227.43071896925795,210.77340315784809,194.11608734643823,177.45877153502838,160.80145572361852,144.14413991220869,127.48682410079884,110.829508289389,94.172192477979152,77.514876666569307,60.857560855159463,44.200245043749618,27.542929232339777,10.885613420929932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":294.74605392589427},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":294.05998221489733},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":277.4026664034875},260.74535059207767,244.08803478066781,227.43071896925795,210.77340315784809,194.11608734643823,177.45877153502838,160.80145572361852,144.14413991220869,127.48682410079884,110.829508289389,94.172192477979152,77.514876666569307,60.857560855159463,44.200245043749618,27.542929232339777,10.885613420929932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38503481437832499},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38503481437832493},0.38503481437832499,0.38503481437832499,0.38503481437832493,0.38503481437832493,0.38503481437832487,0.38503481437832487,0.38503481437832482,0.38503481437832476,0.38503481437832476,0.38503481437832476,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832476,0.38503481437832471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38503481437832499},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38503481437832493},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38503481437832499},0.38503481437832499,0.38503481437832493,0.38503481437832493,0.38503481437832487,0.38503481437832487,0.38503481437832482,0.38503481437832476,0.38503481437832476,0.38503481437832476,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832471,0.38503481437832476,0.38503481437832471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":293.69723811470942},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":294.74605392589427},{"$f":"+E390+F385","v":294.05998221489733},{"$f":"+F390+G385","v":277.4026664034875},260.74535059207767,244.08803478066781,227.43071896925795,210.77340315784809,194.11608734643823,177.45877153502838,160.80145572361852,144.14413991220869,127.48682410079884,110.829508289389,94.172192477979152,77.514876666569307,60.857560855159463,44.200245043749618,27.542929232339777,10.885613420929932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":192.96841218450581},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":194.01722799569066},{"$f":"IF(F384<>0,+E391+F384,0)","v":193.5656198068755},{"$f":"IF(G384<>0,+F391+G384,0)","v":182.60090561806035},171.6361914292452,160.67147724043005,149.7067630516149,138.74204886279975,127.7773346739846,116.81262048516945,105.8479062963543,94.883192107539145,83.918477918723994,72.953763729908843,61.989049541093692,51.024335352278541,40.05962116346339,29.094906974648239,18.130192785833088,7.1654785970179393,-7.9047879353311146E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":100.72882593020361},{"$f":"+E394","v":100.72882593020361},{"$f":"+F394","v":100.49436240802183},94.80176078542712,89.109159162832412,83.416557540237704,77.723955917642996,72.031354295048288,66.338752672453595,60.646151049858894,54.9535494272642,49.260947804669506,43.568346182074812,37.875744559480118,32.183142936885424,26.490541314290731,20.797939691696037,15.105338069101345,9.4127364465066528,3.7201348239119572,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,{"$f":"+BR394","v":4.3520742565306136E-14},4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0.23446352218178368},5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225946992,5.6926016225946992,5.6926016225946956,5.6926016225946956,5.6926016225946956,5.6926016225946956,5.692601622594692,5.692601622594692,5.692601622594692,5.692601622594692,5.692601622594692,5.6926016225946956,3.7201348239119136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":100.72882593020361},"     End Excess Deferred",{"$f":"+E392-E393","v":100.72882593020361},{"$f":"+F392-F393","v":100.49436240802183},94.80176078542712,89.109159162832412,83.416557540237704,77.723955917642996,72.031354295048288,66.338752672453595,60.646151049858894,54.9535494272642,49.260947804669506,43.568346182074812,37.875744559480118,32.183142936885424,26.490541314290731,20.797939691696037,15.105338069101345,9.4127364465066528,3.7201348239119572,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,{"$f":"+BR392-BR393","v":4.3520742565306136E-14},4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14,4.3520742565306136E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":100.72882593020356},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0.23446352218178368},{"$f":"+G384-G385","v":5.6926016225947027},5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225946992,5.6926016225946992,5.6926016225946956,5.6926016225946956,5.6926016225946956,5.6926016225946956,5.692601622594692,5.692601622594692,5.692601622594692,5.692601622594692,5.692601622594692,5.6926016225946956,3.7201348239119136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":5267.0446143310128},"     Begin Cumulative Difference",{"$f":"+$C398","v":5267.0446143310128},{"$f":"+E400","v":5119.5011277343101},{"$f":"+F400","v":4949.3676411376073},4758.3441545409041,4560.820667944201,4363.2971813474978,4165.7736947507947,3968.2502081540915,3770.7167215573886,3573.1932349606855,3375.6597483639825,3178.1262617672796,2980.6027751705765,2783.0692885738736,2585.5458019771704,2388.0123153804675,2103.2888287837645,1654.6253421870615,1205.9618555903585,757.29836899365546,308.63488239695243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-147.54348659670302},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-170.13348659670305},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-191.02348659670304},-197.52348659670304,-197.52348659670304,-197.52348659670304,-197.52348659670304,-197.53348659670303,-197.52348659670304,-197.53348659670303,-197.53348659670303,-197.52348659670304,-197.53348659670303,-197.52348659670304,-197.53348659670303,-284.72348659670303,-448.66348659670302,-448.66348659670302,-448.66348659670302,-448.66348659670302,-448.66348659670302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":5119.5011277343101},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":4949.3676411376073},4758.3441545409041,4560.820667944201,4363.2971813474978,4165.7736947507947,3968.2502081540915,3770.7167215573886,3573.1932349606855,3375.6597483639825,3178.1262617672796,2980.6027751705765,2783.0692885738736,2585.5458019771704,2388.0123153804675,2103.2888287837645,1654.6253421870615,1205.9618555903585,757.29836899365546,308.63488239695243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-147.54348659670302},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-170.13348659670305},-191.02348659670304,-197.52348659670304,-197.52348659670304,-197.52348659670304,-197.52348659670304,-197.53348659670303,-197.52348659670304,-197.53348659670303,-197.53348659670303,-197.52348659670304,-197.53348659670303,-197.52348659670304,-197.53348659670303,-284.72348659670303,-448.66348659670302,-448.66348659670302,-448.66348659670302,-448.66348659670302,-308.63488239695243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-37.394896677934383},{"$f":"IF(F398=0,0,F401*$C403)","v":-43.120332177934387},{"$f":"IF(G398=0,0,G401*$C403)","v":-48.414902677934386},-50.062327677934384,-50.062327677934384,-50.062327677934384,-50.062327677934384,-50.064862177934387,-50.062327677934384,-50.064862177934387,-50.064862177934387,-50.062327677934384,-50.064862177934387,-50.062327677934384,-50.064862177934387,-72.163167677934382,-113.71376067793439,-113.71376067793439,-113.71376067793439,-113.71376067793439,-78.223510943507591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-56.914899954678184},{"$f":"+F401*F402","v":-65.628992454678198},{"$f":"+G401*G402","v":-73.687309954678184},-76.194684954678195,-76.194684954678195,-76.194684954678195,-76.194684954678195,-76.19854245467819,-76.194684954678195,-76.198542454678204,-76.19854245467819,-76.194684954678195,-76.19854245467819,-76.194684954678195,-76.198542454678204,-109.83208495467818,-173.07193995467819,-173.07193995467819,-173.07193995467816,-173.07193995467816,-119.05590588462439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":2031.7624599781882},"     Begin Cumulative DFIT",{"$f":"+C405","v":2031.7624599781882},{"$f":"+E406","v":1974.8475600235099},{"$f":"+F406","v":1909.2185675688318},1835.5312576141537,1759.3365726594755,1683.1418877047972,1606.947202750119,1530.7525177954408,1454.5539753407627,1378.3592903860845,1302.1607479314061,1225.9622054767281,1149.7675205220498,1073.5689780673717,997.37429311269352,921.17575065801532,811.34366570333714,638.27172574865892,465.19978579398071,292.12784583930255,119.05590588462439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":1974.8475600235099},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":1909.2185675688318},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":1835.5312576141537},1759.3365726594755,1683.1418877047972,1606.947202750119,1530.7525177954408,1454.5539753407627,1378.3592903860845,1302.1607479314061,1225.9622054767281,1149.7675205220498,1073.5689780673717,997.37429311269352,921.17575065801532,811.34366570333714,638.27172574865892,465.19978579398071,292.12784583930255,119.05590588462439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999993},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":2031.7624599781882},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":1974.8475600235099},{"$f":"+E409+F404","v":1909.2185675688318},{"$f":"+F409+G404","v":1835.5312576141537},1759.3365726594755,1683.1418877047972,1606.947202750119,1530.7525177954408,1454.5539753407627,1378.3592903860845,1302.1607479314061,1225.9622054767281,1149.7675205220498,1073.5689780673717,997.37429311269352,921.17575065801532,811.34366570333714,638.27172574865892,465.19978579398071,292.12784583930255,119.05590588462439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":1334.9324575021953},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":1297.5375608242609},{"$f":"IF(F403<>0,+E410+F403,0)","v":1254.4172286463265},{"$f":"IF(G403<>0,+F410+G403,0)","v":1206.0023259683921},1155.9399982904577,1105.8776706125232,1055.8153429345887,1005.7530152566543,955.68815307871989,905.62582540078552,855.56096322285111,805.49610104491671,755.43377336698234,705.36891118904794,655.30658351111356,605.24172133317916,533.07855365524483,419.36479297731046,305.65103229937608,191.93727162144171,78.223510943507321,-2.7000623958883807E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":696.83000247599284},{"$f":"+E413","v":677.30999919924909},{"$f":"+F413","v":654.80133892250524},629.52893164576142,603.39657436901757,577.26421709227373,551.13185981552988,524.99950253878603,498.86582226204223,472.73346498529844,446.59978470855464,420.46610443181083,394.33374715506704,368.20006687832324,342.06770960157945,315.93402932483565,278.26511204809185,218.90693277134807,159.54875349460428,100.19057421786052,40.832394941116746,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,{"$f":"+BR413","v":-5.6843418860808015E-14},-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":19.5200032767438},{"$f":"+F403-F404","v":22.508660276743811},25.272407276743799,26.132357276743811,26.132357276743811,26.132357276743811,26.132357276743811,26.133680276743803,26.132357276743811,26.133680276743817,26.133680276743803,26.132357276743811,26.133680276743803,26.132357276743811,26.133680276743817,37.668917276743798,59.358179276743797,59.358179276743797,59.358179276743769,59.358179276743769,40.832394941116803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":696.83000247599284},"     End Excess Deferred",{"$f":"+E411-E412","v":677.30999919924909},{"$f":"+F411-F412","v":654.80133892250524},629.52893164576142,603.39657436901757,577.26421709227373,551.13185981552988,524.99950253878603,498.86582226204223,472.73346498529844,446.59978470855464,420.46610443181083,394.33374715506704,368.20006687832324,342.06770960157945,315.93402932483565,278.26511204809185,218.90693277134807,159.54875349460428,100.19057421786052,40.832394941116746,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,{"$f":"+BR411-BR412","v":-5.6843418860808015E-14},-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":696.83000247599273},{"$f":"+E403-E404","v":19.5200032767438},{"$f":"+F403-F404","v":22.508660276743811},{"$f":"+G403-G404","v":25.272407276743799},26.132357276743811,26.132357276743811,26.132357276743811,26.132357276743811,26.133680276743803,26.132357276743811,26.133680276743817,26.133680276743803,26.132357276743811,26.133680276743803,26.132357276743811,26.133680276743817,37.668917276743798,59.358179276743797,59.358179276743797,59.358179276743769,59.358179276743769,40.832394941116803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":16015.94361902998},"     Begin Cumulative Difference",{"$f":"+$C417","v":16015.94361902998},{"$f":"+E419","v":15649.685390046621},{"$f":"+F419","v":15211.367161063263},14706.398932079903,14139.770703096543,13555.572474113183,12971.374245129824,12387.176016146464,11802.977787163105,11218.779558179745,10634.591329196386,10050.393100213027,9466.2048712296673,8882.0066422463078,8297.8184132629485,7713.620184279589,7129.4219552962295,6266.6637263128705,4939.6254973295108,3612.5872683461512,2285.5490393627915,958.51081037943209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-366.25822898335946},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-438.3182289833594},-504.96822898335938,-566.62822898335946,-584.1982289833594,-584.1982289833594,-584.1982289833594,-584.1982289833594,-584.1982289833594,-584.18822898335941,-584.1982289833594,-584.18822898335941,-584.1982289833594,-584.18822898335941,-584.1982289833594,-584.1982289833594,-862.75822898335946,-1327.0382289833594,-1327.0382289833594,-1327.0382289833594,-1327.0382289833594,-1327.0382289833594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":15649.685390046621},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":15211.367161063263},14706.398932079903,14139.770703096543,13555.572474113183,12971.374245129824,12387.176016146464,11802.977787163105,11218.779558179745,10634.591329196386,10050.393100213027,9466.2048712296673,8882.0066422463078,8297.8184132629485,7713.620184279589,7129.4219552962295,6266.6637263128705,4939.6254973295108,3612.5872683461512,2285.5490393627915,958.51081037943209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-366.25822898335946},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-438.3182289833594},-504.96822898335938,-566.62822898335946,-584.1982289833594,-584.1982289833594,-584.1982289833594,-584.1982289833594,-584.1982289833594,-584.18822898335941,-584.1982289833594,-584.18822898335941,-584.1982289833594,-584.18822898335941,-584.1982289833594,-584.1982289833594,-862.75822898335946,-1327.0382289833594,-1327.0382289833594,-1327.0382289833594,-1327.0382289833594,-958.51081037943209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999993},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-92.828148135832464},{"$f":"IF(F417=0,0,F420*$C422)","v":-111.09175513583244},{"$f":"IF(G417=0,0,G420*$C422)","v":-127.98419763583244},-143.61192463583245,-148.06504113583244,-148.06504113583244,-148.06504113583244,-148.06504113583244,-148.06504113583244,-148.06250663583245,-148.06504113583244,-148.06250663583245,-148.06504113583244,-148.06250663583245,-148.06504113583244,-148.06504113583244,-218.66607313583245,-336.33783913583244,-336.33783913583244,-336.33783913583244,-336.33783913583244,-242.93456489066708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-141.28411183033091},{"$f":"+F420*F421","v":-169.08125683033086},{"$f":"+G420*G421","v":-194.79149433033083},-218.57683933033087,-225.35446683033084,-225.35446683033084,-225.35446683033081,-225.35446683033081,-225.35446683033081,-225.3506093303308,-225.35446683033081,-225.35060933033083,-225.35446683033081,-225.35060933033083,-225.35446683033081,-225.35446683033081,-332.80898683033087,-511.90499683033073,-511.90499683033079,-511.9049968303309,-511.9049968303309,-369.74554510386588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":6178.1502510408145},"     Begin Cumulative DFIT",{"$f":"+C424","v":6178.1502510408145},{"$f":"+E425","v":6036.8661392104832},{"$f":"+F425","v":5867.7848823801523},5672.9933880498211,5454.4165487194905,5229.0620818891593,5003.7076150588282,4778.353148228497,4552.9986813981659,4327.6442145678348,4102.2936052375044,3876.9391384071737,3651.5885290768429,3426.2340622465122,3200.8834529161813,2975.5289860858506,2750.17451925552,2417.365532425189,1905.4605355948584,1393.5555387645277,881.65054193419678,369.74554510386588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":6036.8661392104832},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":5867.7848823801523},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":5672.9933880498211},5454.4165487194905,5229.0620818891593,5003.7076150588282,4778.353148228497,4552.9986813981659,4327.6442145678348,4102.2936052375044,3876.9391384071737,3651.5885290768429,3426.2340622465122,3200.8834529161813,2975.5289860858506,2750.17451925552,2417.365532425189,1905.4605355948584,1393.5555387645277,881.65054193419678,369.74554510386588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999993},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999993},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999993},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":6178.1502510408145},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":6036.8661392104832},{"$f":"+E428+F423","v":5867.7848823801523},{"$f":"+F428+G423","v":5672.9933880498211},5454.4165487194905,5229.0620818891593,5003.7076150588282,4778.353148228497,4552.9986813981659,4327.6442145678348,4102.2936052375044,3876.9391384071737,3651.5885290768429,3426.2340622465122,3200.8834529161813,2975.5289860858506,2750.17451925552,2417.365532425189,1905.4605355948584,1393.5555387645277,881.65054193419678,369.74554510386588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":4059.2409102431488},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":3966.4127621073162},{"$f":"IF(F422<>0,+E429+F422,0)","v":3855.3210069714837},{"$f":"IF(G422<>0,+F429+G422,0)","v":3727.3368093356512},3583.7248846998186,3435.6598435639862,3287.5948024281538,3139.5297612923214,2991.464720156489,2843.3996790206565,2695.337172384824,2547.2721312489916,2399.2096246131591,2251.1445834773267,2103.0820768414942,1955.0170357056618,1806.9519945698294,1588.2859214339969,1251.9480822981645,915.61024316233215,579.27240402649977,242.93456489066733,2.5579538487363607E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":2118.9093407976657},{"$f":"+E432","v":2070.4533771031674},{"$f":"+F432","v":2012.4638754086691},1945.6565787141708,1870.6916640196723,1793.402238325174,1716.1128126306758,1638.8233869361775,1561.5339612416792,1484.2445355471809,1406.9564328526826,1329.6670071581843,1252.378904463686,1175.0894787691877,1097.8013760746894,1020.511950380191,943.22252468569263,829.07961099119416,653.51245329669587,477.94529560219752,302.37813790769906,126.81098021320059,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,{"$f":"+BR432","v":1.7905676941154525E-12},1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":48.45596369449845},{"$f":"+F422-F423","v":57.989501694498415},66.80729669449839,74.964914694498418,77.289425694498391,77.289425694498391,77.289425694498362,77.289425694498362,77.289425694498362,77.288102694498349,77.289425694498362,77.288102694498377,77.289425694498362,77.288102694498377,77.289425694498362,77.289425694498362,114.14291369449842,175.56715769449829,175.56715769449835,175.56715769449846,175.56715769449846,126.8109802131988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":2118.9093407976657},"     End Excess Deferred",{"$f":"+E430-E431","v":2070.4533771031674},{"$f":"+F430-F431","v":2012.4638754086691},1945.6565787141708,1870.6916640196723,1793.402238325174,1716.1128126306758,1638.8233869361775,1561.5339612416792,1484.2445355471809,1406.9564328526826,1329.6670071581843,1252.378904463686,1175.0894787691877,1097.8013760746894,1020.511950380191,943.22252468569263,829.07961099119416,653.51245329669587,477.94529560219752,302.37813790769906,126.81098021320059,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,{"$f":"+BR430-BR431","v":1.7905676941154525E-12},1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12,1.7905676941154525E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":2118.9093407976652},{"$f":"+E422-E423","v":48.45596369449845},{"$f":"+F422-F423","v":57.989501694498415},{"$f":"+G422-G423","v":66.80729669449839},74.964914694498418,77.289425694498391,77.289425694498391,77.289425694498362,77.289425694498362,77.289425694498362,77.288102694498349,77.289425694498362,77.288102694498377,77.289425694498362,77.288102694498377,77.289425694498362,77.289425694498362,114.14291369449842,175.56715769449829,175.56715769449835,175.56715769449846,175.56715769449846,126.8109802131988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":18796.133749117311},"     Begin Cumulative Difference",{"$f":"+$C436","v":18796.133749117311},{"$f":"+E438","v":19628.444024706085},{"$f":"+F438","v":19900.844300294859},20012.19457588363,20123.544851472401,20018.175127061175,18890.815402649947,17763.455678238719,16636.095953827491,15508.736229416263,14381.376505005035,13254.016780593807,12126.657056182579,10999.297331771351,9871.9376073601234,8744.5778829488954,7617.2181585376684,6489.8584341264414,5362.4987097152143,4235.1389853039873,3107.7792608927602,1980.419536481533,853.05981207030572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":832.31027558877281},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":272.4002755887725},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":111.35027558877277},111.35027558877277,-105.36972441122725,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":19628.444024706085},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":19900.844300294859},20012.19457588363,20123.544851472401,20018.175127061175,18890.815402649947,17763.455678238719,16636.095953827491,15508.736229416263,14381.376505005035,13254.016780593807,12126.657056182579,10999.297331771351,9871.9376073601234,8744.5778829488954,7617.2181585376684,6489.8584341264414,5362.4987097152143,4235.1389853039873,3107.7792608927602,1980.419536481533,853.05981207030572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":832.31027558877281},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":272.4002755887725},111.35027558877277,111.35027558877277,-105.36972441122725,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-1127.3597244112273,-853.05981207030572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.37702308383598587,0.37702308383598582,0.37702308383598582,0.37702308383598587,0.37702308383598593,0.37702308383598587,0.37702308383598593,0.37702308383598598,0.37702308383598598,0.37702308383598598,0.37702308383598598,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":210.94903934797446},{"$f":"IF(F436=0,0,F439*$C441)","v":69.039849847974395},{"$f":"IF(G436=0,0,G439*$C441)","v":28.221727347974461},28.221727347974461,-26.705956652025549,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-285.72932215202553,-216.20800936921898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":210.94903934797446},{"$f":"+F439*F440","v":69.039849847974395},{"$f":"+G439*G440","v":28.221727347974461},28.221727347974461,-39.726818440468861,-425.04063989000798,-425.04063989000798,-425.04063989000804,-425.04063989000815,-425.04063989000804,-425.04063989000815,-425.04063989000821,-425.04063989000821,-425.04063989000821,-425.04063989000821,-425.04063989000826,-425.04063989000826,-425.04063989000826,-425.04063989000826,-425.04063989000826,-425.04063989000826,-425.04063989000826,-321.62324104329332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":7250.6085937220023},"     Begin Cumulative DFIT",{"$f":"+C443","v":7250.6085937220023},{"$f":"+E444","v":7461.5576330699769},{"$f":"+F444","v":7530.5974829179513},7558.8192102659259,7587.0409376139005,7547.3141191734312,7122.2734792834235,6697.2328393934158,6272.1921995034081,5847.1515596133995,5422.1109197233918,4997.0702798333841,4572.0296399433755,4146.9890000533669,3721.9483601633588,3296.9077202733506,2871.8670803833425,2446.8264404933343,2021.7858006033262,1596.745160713318,1171.7045208233098,746.66388093330158,321.62324104329332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":7461.5576330699769},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":7530.5974829179513},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":7558.8192102659259},7587.0409376139005,7547.3141191734312,7122.2734792834235,6697.2328393934158,6272.1921995034081,5847.1515596133995,5422.1109197233918,4997.0702798333841,4572.0296399433755,4146.9890000533669,3721.9483601633588,3296.9077202733506,2871.8670803833425,2446.8264404933343,2021.7858006033262,1596.745160713318,1171.7045208233098,746.66388093330158,321.62324104329332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38014004694810272},{"$f":"IF(G436=0,0,+G443/G436)","v":0.3784059293809145},0.37771065944836135,0.37702308383598587,0.37702308383598582,0.37702308383598582,0.37702308383598587,0.37702308383598593,0.37702308383598587,0.37702308383598593,0.37702308383598598,0.37702308383598598,0.37702308383598598,0.37702308383598598,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38014004694810272},{"$f":"IF(F438=0,0,+F444/F438)","v":0.3784059293809145},{"$f":"IF(G438=0,0,+G444/G438)","v":0.37771065944836135},0.37702308383598587,0.37702308383598582,0.37702308383598582,0.37702308383598587,0.37702308383598593,0.37702308383598587,0.37702308383598593,0.37702308383598598,0.37702308383598598,0.37702308383598598,0.37702308383598598,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598604,0.37702308383598598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":7250.6085937220023},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":7461.5576330699769},{"$f":"+E447+F442","v":7530.5974829179513},{"$f":"+F447+G442","v":7558.8192102659259},7587.0409376139005,7547.3141191734312,7122.2734792834235,6697.2328393934158,6272.1921995034081,5847.1515596133995,5422.1109197233918,4997.0702798333841,4572.0296399433755,4146.9890000533669,3721.9483601633588,3296.9077202733506,2871.8670803833425,2446.8264404933343,2021.7858006033262,1596.745160713318,1171.7045208233098,746.66388093330158,321.62324104329332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":4763.8800987137829},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":4974.8291380617575},{"$f":"IF(F441<>0,+E448+F441,0)","v":5043.8689879097319},{"$f":"IF(G441<>0,+F448+G441,0)","v":5072.0907152577065},5100.3124426056811,5073.6064859536555,4787.8771638016296,4502.1478416496038,4216.418519497578,3930.6891973455527,3644.9598751935273,3359.2305530415019,3073.5012308894766,2787.7719087374512,2502.0425865854259,2216.3132644334005,1930.5839422813749,1644.8546201293493,1359.1252979773237,1073.3959758252981,787.66665367327255,501.93733152124702,216.20800936922149,2.5011104298755527E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":2486.7284950082194},{"$f":"+E451","v":2486.7284950082194},{"$f":"+F451","v":2486.7284950082194},2486.7284950082194,2486.7284950082194,2473.7076332197762,2334.3963154817939,2195.0849977438115,2055.7736800058292,1916.4623622678466,1777.1510445298641,1637.8397267918815,1498.5284090538989,1359.2170913159162,1219.9057735779334,1080.5944558399506,941.28313810196778,801.97182036398499,662.6605026260022,523.34918488801941,384.03786715003667,244.72654941205394,105.41523167407121,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,{"$f":"+BR451","v":-3.1263880373444408E-12},-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,13.020861788443312,139.31131773798245,139.31131773798245,139.31131773798251,139.31131773798262,139.31131773798251,139.31131773798262,139.31131773798268,139.31131773798268,139.31131773798268,139.31131773798268,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,105.41523167407433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":2486.7284950082194},"     End Excess Deferred",{"$f":"+E449-E450","v":2486.7284950082194},{"$f":"+F449-F450","v":2486.7284950082194},2486.7284950082194,2486.7284950082194,2473.7076332197762,2334.3963154817939,2195.0849977438115,2055.7736800058292,1916.4623622678466,1777.1510445298641,1637.8397267918815,1498.5284090538989,1359.2170913159162,1219.9057735779334,1080.5944558399506,941.28313810196778,801.97182036398499,662.6605026260022,523.34918488801941,384.03786715003667,244.72654941205394,105.41523167407121,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,{"$f":"+BR449-BR450","v":-3.1263880373444408E-12},-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12,-3.1263880373444408E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":2486.728495008223},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,13.020861788443312,139.31131773798245,139.31131773798245,139.31131773798251,139.31131773798262,139.31131773798251,139.31131773798262,139.31131773798268,139.31131773798268,139.31131773798268,139.31131773798268,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,105.41523167407433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":29375.226808764502},"     Begin Cumulative Difference",{"$f":"+$C455","v":29375.226808764502},{"$f":"+E457","v":31555.171407296813},{"$f":"+F457","v":32591.216005829123},32810.170604361432,33029.115202893743,33248.089801426053,32445.694399958364,30621.988998490673,28798.283597022983,26974.578195555292,25150.872794087602,23327.167392619911,21503.46199115222,19679.75658968453,17856.051188216839,16032.345786749149,14208.640385281458,12384.934983813768,10561.229582346077,8737.5241808783867,6913.8187794106971,5090.1133779430074,3266.4079764753178,1442.7025750076282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":2179.9445985323105},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":1036.0445985323104},218.95459853231046,218.94459853231047,218.97459853231044,-802.39540146768968,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":31555.171407296813},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":32591.216005829123},32810.170604361432,33029.115202893743,33248.089801426053,32445.694399958364,30621.988998490673,28798.283597022983,26974.578195555292,25150.872794087602,23327.167392619911,21503.46199115222,19679.75658968453,17856.051188216839,16032.345786749149,14208.640385281458,12384.934983813768,10561.229582346077,8737.5241808783867,6913.8187794106971,5090.1133779430074,3266.4079764753178,1442.7025750076282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":2179.9445985323105},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":1036.0445985323104},218.95459853231046,218.94459853231047,218.97459853231044,-802.39540146768968,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1823.7054014676896,-1442.7025750076282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.37033919664289566,0.37033919664289566,0.37033919664289566,0.37033919664289566,0.37033919664289572,0.37033919664289572,0.37033919664289572,0.37033919664289577,0.37033919664289583,0.37033919664289583,0.37033919664289588,0.37033919664289588,0.37033919664289588,0.37033919664289594,0.370339196642896,0.370339196642896,0.37033919664289594,0.37033919664289594,0.37033919664289594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":552.50695849801411},{"$f":"IF(F455=0,0,F458*$C460)","v":262.58550349801408},{"$f":"IF(G455=0,0,G458*$C460)","v":55.494042998014088},55.491508498014092,55.499111998014079,-203.36711450198595,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-462.21813400198596,-365.65296763568335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":552.50695849801411},{"$f":"+F458*F459","v":262.58550349801408},{"$f":"+G458*G459","v":55.494042998014088},55.491508498014092,55.499111998014079,-297.15846836949794,-675.38959329285365,-675.38959329285365,-675.38959329285365,-675.38959329285376,-675.38959329285376,-675.38959329285376,-675.38959329285387,-675.38959329285399,-675.38959329285399,-675.3895932928541,-675.3895932928541,-675.3895932928541,-675.38959329285422,-675.38959329285433,-675.38959329285433,-675.38959329285422,-675.38959329285422,-534.28931262296237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":11331.493741480906},"     Begin Cumulative DFIT",{"$f":"+C462","v":11331.493741480906},{"$f":"+E463","v":11884.00069997892},{"$f":"+F463","v":12146.586203476934},12202.080246474949,12257.571754972963,12313.070866970977,12015.912398601478,11340.522805308625,10665.133212015771,9989.7436187229177,9314.3540254300642,8638.9644321372107,7963.5748388443571,7288.1852455515036,6612.7956522586501,5937.4060589657965,5262.0164656729421,4586.6268723800877,3911.2372790872337,3235.8476857943797,2560.4580925015252,1885.0684992086708,1209.6789059158166,534.28931262296237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":11884.00069997892},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":12146.586203476934},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":12202.080246474949},12257.571754972963,12313.070866970977,12015.912398601478,11340.522805308625,10665.133212015771,9989.7436187229177,9314.3540254300642,8638.9644321372107,7963.5748388443571,7288.1852455515036,6612.7956522586501,5937.4060589657965,5262.0164656729421,4586.6268723800877,3911.2372790872337,3235.8476857943797,2560.4580925015252,1885.0684992086708,1209.6789059158166,534.28931262296237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.37661024073001442},{"$f":"IF(G455=0,0,+G462/G455)","v":0.37269509064357859},0.37189932334130976,0.37111414216445782,0.37033919664289566,0.37033919664289566,0.37033919664289566,0.37033919664289566,0.37033919664289572,0.37033919664289572,0.37033919664289572,0.37033919664289577,0.37033919664289583,0.37033919664289583,0.37033919664289588,0.37033919664289588,0.37033919664289588,0.37033919664289594,0.370339196642896,0.370339196642896,0.37033919664289594,0.37033919664289594,0.37033919664289594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.37661024073001442},{"$f":"IF(F457=0,0,+F463/F457)","v":0.37269509064357859},{"$f":"IF(G457=0,0,+G463/G457)","v":0.37189932334130976},0.37111414216445782,0.37033919664289566,0.37033919664289566,0.37033919664289566,0.37033919664289566,0.37033919664289572,0.37033919664289572,0.37033919664289572,0.37033919664289577,0.37033919664289583,0.37033919664289583,0.37033919664289588,0.37033919664289588,0.37033919664289588,0.37033919664289594,0.370339196642896,0.370339196642896,0.37033919664289594,0.37033919664289594,0.37033919664289594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":11331.493741480906},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":11884.00069997892},{"$f":"+E466+F461","v":12146.586203476934},{"$f":"+F466+G461","v":12202.080246474949},12257.571754972963,12313.070866970977,12015.912398601478,11340.522805308625,10665.133212015771,9989.7436187229177,9314.3540254300642,8638.9644321372107,7963.5748388443571,7288.1852455515036,6612.7956522586501,5937.4060589657965,5262.0164656729421,4586.6268723800877,3911.2372790872337,3235.8476857943797,2560.4580925015252,1885.0684992086708,1209.6789059158166,534.28931262296237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":7445.1512346813633},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":7997.6581931793771},{"$f":"IF(F460<>0,+E467+F460,0)","v":8260.2436966773912},{"$f":"IF(G460<>0,+F467+G460,0)","v":8315.7377396754055},8371.2292481734203,8426.7283601714335,8223.3612456694482,7761.1431116674621,7298.924977665476,6836.70684366349,6374.4887096615039,5912.2705756595178,5450.0524416575317,4987.8343076555457,4525.6161736535596,4063.3980396515735,3601.1799056495875,3138.9617716476014,2676.7436376456153,2214.5255036436292,1752.3073696416432,1290.0892356396571,827.87110163767113,365.65296763568517,1.8189894035458565E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":3886.3425067995431},{"$f":"+E470","v":3886.3425067995431},{"$f":"+F470","v":3886.3425067995431},3886.3425067995431,3886.3425067995431,3886.3425067995431,3792.5511529320311,3579.3796936411636,3366.2082343502962,3153.0367750594287,2939.8653157685608,2726.6938564776929,2513.5223971868249,2300.350937895957,2087.1794786050891,1874.0080193142212,1660.8365600233531,1447.6651007324849,1234.4936414416168,1021.3221821507485,808.15072285988015,594.97926356901178,381.80780427814352,168.63634498727527,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,{"$f":"+BR470","v":-3.751665644813329E-12},-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,93.791353867511987,213.17145929086769,213.17145929086769,213.17145929086769,213.1714592908678,213.1714592908678,213.1714592908678,213.17145929086792,213.17145929086803,213.17145929086803,213.17145929086814,213.17145929086814,213.17145929086814,213.17145929086826,213.17145929086837,213.17145929086837,213.17145929086826,213.17145929086826,168.63634498727902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":3886.3425067995431},"     End Excess Deferred",{"$f":"+E468-E469","v":3886.3425067995431},{"$f":"+F468-F469","v":3886.3425067995431},3886.3425067995431,3886.3425067995431,3886.3425067995431,3792.5511529320311,3579.3796936411636,3366.2082343502962,3153.0367750594287,2939.8653157685608,2726.6938564776929,2513.5223971868249,2300.350937895957,2087.1794786050891,1874.0080193142212,1660.8365600233531,1447.6651007324849,1234.4936414416168,1021.3221821507485,808.15072285988015,594.97926356901178,381.80780427814352,168.63634498727527,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,{"$f":"+BR468-BR469","v":-3.751665644813329E-12},-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12,-3.751665644813329E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":3886.3425067995477},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,93.791353867511987,213.17145929086769,213.17145929086769,213.17145929086769,213.1714592908678,213.1714592908678,213.1714592908678,213.17145929086792,213.17145929086803,213.17145929086803,213.17145929086814,213.17145929086814,213.17145929086814,213.17145929086826,213.17145929086837,213.17145929086837,213.17145929086826,213.17145929086826,168.63634498727902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":14560.563140197439},"     Begin Cumulative Difference",{"$f":"+$C474","v":14560.563140197439},{"$f":"+E476","v":19778.587416484523},{"$f":"+F476","v":23065.991692771608},24974.365969058694,25897.740245345776,26821.094521632862,27744.448797919948,27436.543074207031,25897.367350494114,24358.191626781198,22819.015903068281,21279.840179355364,19740.664455642447,18201.48873192953,16662.313008216614,15123.137284503697,13583.96156079078,12044.785837077863,10505.610113364946,8966.4343896520295,7427.2586659391136,5888.0829422261977,4348.9072185132818,2809.7314948003659,1270.55577108745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":5218.0242762870839},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":3287.404276287084},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":1908.3742762870843},923.37427628708429,923.3542762870843,923.3542762870843,-307.90572371291591,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":19778.587416484523},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":23065.991692771608},24974.365969058694,25897.740245345776,26821.094521632862,27744.448797919948,27436.543074207031,25897.367350494114,24358.191626781198,22819.015903068281,21279.840179355364,19740.664455642447,18201.48873192953,16662.313008216614,15123.137284503697,13583.96156079078,12044.785837077863,10505.610113364946,8966.4343896520295,7427.2586659391136,5888.0829422261977,4348.9072185132818,2809.7314948003659,1270.55577108745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":5218.0242762870839},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":3287.404276287084},1908.3742762870843,923.37427628708429,923.3542762870843,923.3542762870843,-307.90572371291591,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1539.1757237129159,-1270.55577108745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.32288235807202426,0.32288235807202431,0.32288235807202431,0.32288235807202426,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202426,0.32288235807202431,0.32288235807202437,0.32288235807202442,0.32288235807202442,0.32288235807202437,0.32288235807202437,0.32288235807202442,0.32288235807202442,0.32288235807202442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":1322.5082528249616},{"$f":"IF(F474=0,0,F477*$C479)","v":833.19261382496143},{"$f":"IF(G474=0,0,G477*$C479)","v":483.67746032496154},234.02921032496153,234.02414132496153,234.02414132496153,-78.038705675038543,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-390.10408717503856,-322.0223601821142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":1322.5082528249616},{"$f":"+F477*F478","v":833.19261382496143},{"$f":"+G477*G478","v":483.67746032496154},234.02921032496153,234.02414132496153,234.02414132496153,-99.417326136299479,-496.97268715964088,-496.97268715964088,-496.97268715964077,-496.97268715964088,-496.97268715964088,-496.97268715964088,-496.97268715964088,-496.97268715964088,-496.97268715964077,-496.97268715964088,-496.97268715964094,-496.97268715964105,-496.97268715964105,-496.97268715964094,-496.97268715964094,-496.97268715964105,-496.97268715964105,-410.24004343073511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":5616.7372313311616},"     Begin Cumulative DFIT",{"$f":"+C481","v":5616.7372313311616},{"$f":"+E482","v":6939.245484156123},{"$f":"+F482","v":7772.4380979810849},8256.1155583060463,8490.1447686310075,8724.1689099559699,8958.1930512809322,8858.7757251446328,8361.8030379849915,7864.8303508253503,7367.8576636657099,6870.8849765060686,6373.9122893464273,5876.939602186786,5379.9669150271448,4882.9942278675035,4386.0215407078631,3889.0488535482223,3392.0761663885814,2895.1034792289402,2398.1307920692989,1901.1581049096581,1404.1854177500172,907.21273059037617,410.24004343073511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":6939.245484156123},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":7772.4380979810849},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":8256.1155583060463},8490.1447686310075,8724.1689099559699,8958.1930512809322,8858.7757251446328,8361.8030379849915,7864.8303508253503,7367.8576636657099,6870.8849765060686,6373.9122893464273,5876.939602186786,5379.9669150271448,4882.9942278675035,4386.0215407078631,3889.0488535482223,3392.0761663885814,2895.1034792289402,2398.1307920692989,1901.1581049096581,1404.1854177500172,907.21273059037617,410.24004343073511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.3508463642035724},{"$f":"IF(G474=0,0,+G481/G474)","v":0.33696526910728064},0.33058358993116121,0.32783342053007181,0.32527266562217999,0.32288235807202426,0.32288235807202431,0.32288235807202431,0.32288235807202426,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202426,0.32288235807202431,0.32288235807202437,0.32288235807202442,0.32288235807202442,0.32288235807202437,0.32288235807202437,0.32288235807202442,0.32288235807202442,0.32288235807202442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.3508463642035724},{"$f":"IF(F476=0,0,+F482/F476)","v":0.33696526910728064},{"$f":"IF(G476=0,0,+G482/G476)","v":0.33058358993116121},0.32783342053007181,0.32527266562217999,0.32288235807202426,0.32288235807202431,0.32288235807202431,0.32288235807202426,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202431,0.32288235807202426,0.32288235807202431,0.32288235807202437,0.32288235807202442,0.32288235807202442,0.32288235807202437,0.32288235807202437,0.32288235807202442,0.32288235807202442,0.32288235807202442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":5616.7372313311616},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":6939.245484156123},{"$f":"+E485+F480","v":7772.4380979810849},{"$f":"+F485+G480","v":8256.1155583060463},8490.1447686310075,8724.1689099559699,8958.1930512809322,8858.7757251446328,8361.8030379849915,7864.8303508253503,7367.8576636657099,6870.8849765060686,6373.9122893464273,5876.939602186786,5379.9669150271448,4882.9942278675035,4386.0215407078631,3889.0488535482223,3392.0761663885814,2895.1034792289402,2398.1307920692989,1901.1581049096581,1404.1854177500172,907.21273059037617,410.24004343073511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":3690.374727883041},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":5012.8829807080028},{"$f":"IF(F479<>0,+E486+F479,0)","v":5846.0755945329638},{"$f":"IF(G479<>0,+F486+G479,0)","v":6329.7530548579252},6563.7822651828865,6797.8064065078479,7031.8305478328093,6953.7918421577706,6563.6877549827323,6173.5836678076939,5783.4795806326556,5393.3754934576173,5003.2714062825789,4613.1673191075406,4223.0632319325023,3832.9591447574639,3442.8550575824256,3052.7509704073873,2662.646883232349,2272.5427960573106,1882.4387088822721,1492.3346217072335,1102.230534532195,712.12644735715639,322.02236018211784,3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":1926.3625034481206},{"$f":"+E489","v":1926.3625034481206},{"$f":"+F489","v":1926.3625034481206},1926.3625034481206,1926.3625034481206,1926.3625034481206,1926.3625034481206,1904.9838829868597,1798.1152830022575,1691.2466830176552,1584.3780830330529,1477.5094830484506,1370.6408830638484,1263.7722830792461,1156.9036830946438,1050.0350831100416,943.1664831254393,836.29788314083703,729.42928315623465,622.56068317163215,515.69208318702965,408.82348320242727,301.95488321782489,195.08628323322239,88.217683248619892,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,{"$f":"+BR489","v":-1.0231815394945443E-12},-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,21.378620461260937,106.86859998460233,106.86859998460233,106.86859998460221,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460221,106.86859998460233,106.86859998460238,106.8685999846025,106.8685999846025,106.86859998460238,106.86859998460238,106.8685999846025,106.8685999846025,88.217683248620915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":1926.3625034481206},"     End Excess Deferred",{"$f":"+E487-E488","v":1926.3625034481206},{"$f":"+F487-F488","v":1926.3625034481206},1926.3625034481206,1926.3625034481206,1926.3625034481206,1926.3625034481206,1904.9838829868597,1798.1152830022575,1691.2466830176552,1584.3780830330529,1477.5094830484506,1370.6408830638484,1263.7722830792461,1156.9036830946438,1050.0350831100416,943.1664831254393,836.29788314083703,729.42928315623465,622.56068317163215,515.69208318702965,408.82348320242727,301.95488321782489,195.08628323322239,88.217683248619892,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,{"$f":"+BR487-BR488","v":-1.0231815394945443E-12},-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12,-1.0231815394945443E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":1926.3625034481222},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,21.378620461260937,106.86859998460233,106.86859998460233,106.86859998460221,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460221,106.86859998460233,106.86859998460238,106.8685999846025,106.8685999846025,106.86859998460238,106.86859998460238,106.8685999846025,106.8685999846025,88.217683248620915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":34408.123596000005},{"$f":"SUM(E493:CI493)","v":34408.123596000019},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":651.23489309358547},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":697.77690973847098},769.45646250535469,941.79084962520733,1045.714787865264,1615.77374440463,2256.0343443376246,2674.9917303750758,2599.674901113342,2557.0767589325219,2462.2972492520867,2405.4182204613612,2324.4029037571254,2242.8140788644691,2028.4667124462205,1720.1358487922528,1200.4278625011316,740.49078184836253,725.05650123154999,697.99684880860775,675.75092964906878,586.16235722665215,425.45529094954509,275.50494497188151,88.217683248620915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":651.23489309358547},{"$f":"SUM(F498:F518)","v":697.77690973847075},769.45646250535481,941.79084962520733,1045.714787865264,1615.7737444046302,2256.0343443376246,2674.9917303750758,2599.6749011133429,2557.0767589325224,2462.2972492520876,2405.4182204613617,2324.4029037571258,2242.8140788644687,2028.4667124462205,1720.1358487922528,1200.4278625011316,740.49078184836264,725.0565012315501,697.99684880860775,675.75092964906878,586.16235722665215,425.45529094954509,275.50494497188151,88.217683248620915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":129.79474092784568},{"$f":"+F110","v":129.79474092784568},129.79474092784562,129.79474092784568,17.85711821832119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":19.610647954601497},{"$f":"+F129","v":44.561104954601518},44.56110495460149,44.56110495460149,44.561104954601518,7.663377897912417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":8.8256401227035575},20.054513141302607,20.054513141302607,20.054513141302614,20.054513141302607,4.1386400875927603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},10.654584680602717,24.205310099638396,24.205310099638396,24.205310099638396,24.20531009963841,5.8277777013413203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,42.193279516893057,95.86621346193931,95.86621346193931,95.86621346193931,95.866213461939253,26.37848490154721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":5.082029388348305},{"$f":"+F205","v":5.0859983883483029},5.0846753883483018,5.0833523883483025,17.397836388348288,23.49157438834829,23.491574388348276,23.491574388348276,23.491574388348276,7.2719171090759058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":58.747714002925747},{"$f":"+F224","v":58.747714002925747},58.735807002925768,58.750360002925774,58.737130002925781,75.622579002925733,133.38740500292573,133.38740500292579,133.38740500292579,133.38740500292573,45.878489431566095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":7.7846638153724896},{"$f":"+F243","v":7.7846638153724896},7.7846638153724932,7.7846638153724932,7.7859868153724907,7.7846638153724932,12.73797581537249,17.69128781537249,17.691287815372498,17.691287815372498,17.69128781537249,6.6933944562127277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},32.782874967269322,126.56139476393821,126.56139476393821,126.56139476393821,126.56139476393827,126.56139476393827,126.56139476393832,126.56139476393832,126.56139476393832,126.56139476393832,52.236826515915411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,13.75063538725502,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962469,53.085827880962441,53.085827880962469,23.73647550422038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,95.216068722383994,367.64541471970915,367.64541471970892,367.64541471970892,367.64541471970892,367.6454147197087,367.64541471970892,367.64541471970892,367.64541471970892,367.64541471970915,177.03187780568078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":76.402769737451393},{"$f":"+F319","v":76.405415737451392},76.401446737451437,76.425260737451424,76.397477737451453,185.74342773745144,295.0655637374515,295.06556373745138,295.06556373745127,295.06556373745138,295.0655637374515,295.0655637374515,295.0655637374515,295.06556373745161,295.06556373745161,152.23134088916419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":245.31489405472558},{"$f":"+F338","v":245.31754005472555},245.30827905472563,245.31489405472558,245.33209305472565,245.31092505472566,596.35177605472563,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472532,947.38072005472486,947.38072005472532,947.38072005472577,947.38072005472623,521.36132465276899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":40.521466241072545},{"$f":"+F376","v":40.521466241072545},40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072531,40.521466241072517,40.521466241072517,40.521466241072517,40.521466241072503,40.521466241072474,40.521466241072474,40.521466241072474,40.521466241072517,25.087185624259781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0.23446352218178368},5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225947027,5.6926016225946992,5.6926016225946992,5.6926016225946956,5.6926016225946956,5.6926016225946956,5.6926016225946956,5.692601622594692,5.692601622594692,5.692601622594692,5.692601622594692,5.692601622594692,5.6926016225946956,3.7201348239119136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":19.5200032767438},{"$f":"+F414","v":22.508660276743811},25.272407276743799,26.132357276743811,26.132357276743811,26.132357276743811,26.132357276743811,26.133680276743803,26.132357276743811,26.133680276743817,26.133680276743803,26.132357276743811,26.133680276743803,26.132357276743811,26.133680276743817,37.668917276743798,59.358179276743797,59.358179276743797,59.358179276743769,59.358179276743769,40.832394941116803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":48.45596369449845},{"$f":"+F433","v":57.989501694498415},66.80729669449839,74.964914694498418,77.289425694498391,77.289425694498391,77.289425694498362,77.289425694498362,77.289425694498362,77.288102694498349,77.289425694498362,77.288102694498377,77.289425694498362,77.288102694498377,77.289425694498362,77.289425694498362,114.14291369449842,175.56715769449829,175.56715769449835,175.56715769449846,175.56715769449846,126.8109802131988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,13.020861788443312,139.31131773798245,139.31131773798245,139.31131773798251,139.31131773798262,139.31131773798251,139.31131773798262,139.31131773798268,139.31131773798268,139.31131773798268,139.31131773798268,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,139.31131773798273,105.41523167407433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,93.791353867511987,213.17145929086769,213.17145929086769,213.17145929086769,213.1714592908678,213.1714592908678,213.1714592908678,213.17145929086792,213.17145929086803,213.17145929086803,213.17145929086814,213.17145929086814,213.17145929086814,213.17145929086826,213.17145929086837,213.17145929086837,213.17145929086826,213.17145929086826,168.63634498727902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,21.378620461260937,106.86859998460233,106.86859998460233,106.86859998460221,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460233,106.86859998460221,106.86859998460233,106.86859998460238,106.8685999846025,106.8685999846025,106.86859998460238,106.86859998460238,106.8685999846025,106.8685999846025,88.217683248620915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"389","index":27,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":55397.259287999987},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-55397.259287999987},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":55397.259287999987}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":418724.56},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":418724.56},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",1,1,418724.56,1,0,0,418724.56,418724.56,1]
["Total",{"$f":"SUM(B11:B31)","v":1},null,{"$f":"SUM(D11:D31)","v":418724.56},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":418724.56},{"$f":"SUM(I11:I31)","v":418724.56}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,418724.56,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":418724.56},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":418724.56},"     Begin Cumulative Difference",{"$f":"+$C474","v":418724.56},{"$f":"+E476","v":418724.56},{"$f":"+F476","v":418724.56},418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,{"$f":"+BR476","v":418724.56},418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":418724.56},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":418724.56},418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":418724.56},418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":161522.99901999999},"     Begin Cumulative DFIT",{"$f":"+C481","v":161522.99901999999},{"$f":"+E482","v":161522.99901999999},{"$f":"+F482","v":161522.99901999999},161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,{"$f":"+BR482","v":161522.99901999999},161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":161522.99901999999},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":161522.99901999999},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":161522.99901999999},161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":161522.99901999999},161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38574999999999998},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":161522.99901999999},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":161522.99901999999},{"$f":"+E485+F480","v":161522.99901999999},{"$f":"+F485+G480","v":161522.99901999999},161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,{"$f":"+BR485+BS480","v":161522.99901999999},161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999,161522.99901999999]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":106125.739732},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":55397.259287999987},{"$f":"+E489","v":55397.259287999987},{"$f":"+F489","v":55397.259287999987},55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,{"$f":"+BR489","v":55397.259287999987},55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":55397.259287999987},"     End Excess Deferred",{"$f":"+E487-E488","v":55397.259287999987},{"$f":"+F487-F488","v":55397.259287999987},55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,{"$f":"+BR487-BR488","v":55397.259287999987},55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987,55397.259287999987]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":55397.259287999987},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3900","index":28,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":1412.1967206224829}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":2110.6351415857243},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-698.43842096324147},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":2067.9045660000052}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,1598411.69,{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":972085.73},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.02}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted","Initial Alloc %","Initial Difference","Adj of fix negative difference","1st NBV Adjustment","NBV Alloc Basis","NBV Alloc %","2nd NBV Adjusgment","Final NBV Adjustment"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0},{"$f":"+I11-C67","v":0},{"$f":"IF(K11<0,K11*-1,0)","v":0},{"$f":"IF(L11<>0,I11+L11,L11)","v":0},{"$f":"IF(M11<>0,0,IF($H$32=0,IF($B$32=0,0,B11),H11))","v":0},{"$f":"+N11/$N$32","v":0},{"$f":"+O11*($E$8-$M$32)","v":0},{"$f":"+M11+P11","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},0,{"$f":"+F12*E12","v":0},0,{"$f":"+$E$8*J12","v":0},0,0,0,0,0,0,{"$f":"+O12*($E$8-$M$32)","v":0},{"$f":"+M12+P12","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0,0,0,0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0,0,0,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0,0,0,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1253438.5499999998},0.78099347277395204,1248349.0966955817,16,24966.981933911633,399471.71094258613,848877.3857529955,706514.25657184538,0.72680241543289126,-63493.213428154588,63493.213428154588,770007.47,0,0,0,770007.47]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-10601.45},-6.6055597635316194E-3,-10558.403945022575,15,-211.16807890045152,-3167.521183506773,0,0,0,6848.7000000000007,0,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4169.7799999999988},2.5981097859989781E-3,4152.8490538441647,14,83.056981076883289,1162.7977350763661,2990.0513187677989,2488.5971991314091,2.5600593881070647E-3,-42.712800868590421,42.712800868590421,2531.3099999999995,0,0,0,2531.3099999999995]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2850.3199999999997},1.7759796164854283E-3,2838.7465801920252,13,56.774931603840507,738.07411084992657,2100.6724693420988,1748.3738792990202,1.798579924940386E-3,-169.47612070097989,169.47612070097989,1917.8500000000001,0,0,0,1917.8500000000001]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42641.36},2.6569011963294326E-2,42468.219313879497,12,849.36438627758992,10192.372635331079,32275.84667854842,26862.944170781302,2.7634336501145124E-2,-3118.4958292187002,3118.4958292187002,29981.440000000002,0,0,0,29981.440000000002]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18209.07},1.1345721587455556E-2,18135.134016874319,11,362.70268033748641,3989.7294837123504,14145.404533161969,11773.1136856589,1.2111188676392668E-2,-1540.5963143411009,1540.5963143411009,13313.710000000001,0,0,0,13313.710000000001]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25132.789999999997},1.5659758464105365E-2,25030.740991602459,10,500.61481983204919,5006.1481983204922,20024.592793281969,16666.317807429728,1.7144905323761648E-2,-2396.5521925702742,2396.5521925702742,19062.870000000003,0,0,0,19062.870000000003]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13643.36},8.5009154271705051E-3,13587.962594490678,9,271.75925188981358,2445.8332670083223,11142.129327482357,9273.5103450195475,9.5398070960465067E-3,-1413.5896549804547,1413.5896549804547,10687.100000000002,0,0,0,10687.100000000002]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7946.36},4.9512242082485995E-3,7914.0946542755555,8,158.28189308551111,1266.2551446840889,6647.8395095914666,5532.9467691752352,5.6918300499846199E-3,2336.5967691752353,0,0,6647.8395095914666,3.1063634675130798E-2,2873.3675692687907,2873.3675692687907]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26149.79},1.6293431620089848E-2,26043.611571767251,7,520.87223143534504,3646.1056200474154,22397.505951719835,18641.275562437117,1.9176575673461555E-2,-2192.2844375628847,2192.2844375628847,20833.560000000001,0,0,0,20833.560000000001]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16514.61},1.0289936124437404E-2,16447.554190654042,6,328.95108381308086,1973.706502878485,14473.847687775557,12046.4744502434,1.2392399228248521E-2,6536.4944502434009,0,0,14473.847687775557,6.7632546824852077E-2,6255.9700017707155,6255.9700017707155]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0,0,0,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":54887.98},3.4199645538065856E-2,54665.1132219008,4,1093.302264438016,4373.2090577520639,50291.904164148735,41857.573164818707,4.3059549042879897E-2,20340.573164818707,0,0,50291.904164148735,0.23500106099399673,21737.457141308078,21737.457141308078]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38606.300000000003},2.4054843620337857E-2,38449.54324386995,3,768.99086487739896,2306.9725946321969,36142.57064923775,30081.189417233218,3.0944996401946173E-2,21991.309417233217,0,0,36142.57064923775,0.16888488496874401,15621.750528677825,15621.750528677825]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":111338.51},6.9372885953106672E-2,110886.43187648249,2,2217.7286375296499,4435.4572750592997,106450.97460142319,88598.344642152006,9.1142521598534323E-2,43193.874642152005,0,0,106450.97460142319,0.49741787253727626,46010.854758974485,46010.854758974485]
["2017",1,6.2308078267893722E-7,0.99593960684836269,1,1.9918792136967255E-2,1.9918792136967255E-2,0.97602081471139546,0.81233477517225172,8.3566166038899855E-7,-11250.207665224829,{"$f":"IF(K31<0,K31*-1,0)","v":11250.207665224829},11251.02,0,0,0,11251.02]
["Total",{"$f":"SUM(B11:B31)","v":1604928.3300000005},null,{"$f":"SUM(D11:D31)","v":1598411.6899999992},null,{"$f":"SUM(F11:F31)","v":31968.233799999973},{"$f":"SUM(G11:G31)","v":437840.87130322348},{"$f":"SUM(H11:H31)","v":1167961.7014582912},{"$f":"SUM(I11:I31)","v":972085.7300000001},null,{"$f":"SUM(K11:K31)*0.1323","v":2067.9045660000215},{"$f":"SUM(L11:L31)","v":85617.128443622409},{"$f":"SUM(M11:M31)","v":879586.33000000007},{"$f":"SUM(N11:N31)","v":214007.13661217672},null,{"$f":"SUM(P11:P31)","v":92499.399999999892},{"$f":"SUM(Q11:Q31)","v":972085.7300000001}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+Q11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+Q12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,770007.47,null,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,{"$f":"+$F16","v":24966.981933911633},24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633,24966.981933911633]
[2003,null,0,null,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,{"$f":"+$F17","v":-211.16807890045152},-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152,-211.16807890045152]
[2004,null,2531.3099999999995,null,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,{"$f":"+$F18","v":83.056981076883289},83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289,83.056981076883289]
[2005,null,1917.8500000000001,null,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507,56.774931603840507]
[2006,null,29981.440000000002,null,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992,849.36438627758992]
[2007,null,13313.710000000001,null,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641,362.70268033748641]
[2008,null,19062.870000000003,null,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919,500.61481983204919]
[2009,null,10687.100000000002,null,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358,271.75925188981358]
[2010,null,2873.3675692687907,null,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111,158.28189308551111]
[{"$f":"A51+1","v":2011},null,20833.560000000001,null,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,{"$f":"+$F25","v":520.87223143534504},520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,{"$f":"+$F25","v":520.87223143534504},520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504,520.87223143534504]
[2012,null,6255.9700017707155,null,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,{"$f":"+$F26","v":328.95108381308086},328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,{"$f":"+$F26","v":328.95108381308086},328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086,328.95108381308086]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,21737.457141308078,null,{"$f":"+$F28","v":1093.302264438016},1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016,1093.302264438016]
[2015,null,15621.750528677825,null,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896,768.99086487739896]
[2016,null,46010.854758974485,null,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499,2217.7286375296499]
[2017,null,11251.02,null,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2,1.9918792136967255E-2]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":972085.7300000001},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":31968.233799999973},31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,{"$f":"SUM(BQ38:BQ58)","v":31968.233799999973},31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973,31968.233799999973]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":770007.47},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32139.47},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30799.66},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-6848.7000000000007},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-271.83},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-324.77999999999997},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2531.3099999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":106.92},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-141.69},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1917.8500000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":73.09},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17.510000000000002},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":29981.440000000002},0.12000000002080924,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1093.3699999999999},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":460.33},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13313.710000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":466.91},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":240.23},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19062.870000000003},0.13000000000829459,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.41999999999996},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":644.45000000000005},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":374.53},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10687.100000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":349.84},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.9},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3196.35},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.88},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":38.07},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":20833.560000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":649.36},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.04},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5509.98},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":413.25},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":382.79},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.13},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.13},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.14},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.13},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.13},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.14},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.13},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.13},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.13},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.12},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.14},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":368.12},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":296.37},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":21517},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1613.78},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1492.74},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1380.79},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1277.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.5},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.5},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1223.49},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1070.56},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8089.880000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2311.4},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1712.14},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1712.14},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1712.15},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":642.04999999999995},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":45404.47},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5334.69},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4383.34},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3660.84},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3486.38},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3325.02},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2508.37},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.46},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.46},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.48},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.46},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.48},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.46},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.46},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.48},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.46},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.48},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.46},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1816.45},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":908.24},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11251.02},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":843.83},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":780.54},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":722},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":667.85},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":617.77},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":571.42999999999995},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":528.58000000000004},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.52},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.53},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.52},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.53},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.52},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.52},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.54},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.52},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.54},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.51},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.49},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":521.53},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":260.75},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":956455.31},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":45870.38},{"$f":"SUM(F67:F88)","v":44104.979999999989},{"$f":"SUM(G67:G88)","v":43197.329999999987},42865.169999999991,41529.899999999987,40024.849999999991,39290.089999999989,39283.039999999986,39283.05999999999,39283.029999999984,39283.05999999999,39283.029999999992,39283.039999999986,39283.07,39211.26999999999,38914.939999999995,38761.959999999992,37691.369999999988,36783.19999999999,35614.179999999993,35353.429999999993,35353.429999999993,35353.429999999993,34013.619999999988,3161.01,3237.1800000000003,3323.2900000000004,2672.74,1985.7600000000002,1475.61,943.14,687.43000000000006,54.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":6848.7000000000007},"     Begin Cumulative Difference",{"$f":"+$C208","v":6848.7000000000007},{"$f":"+E210","v":6788.0380789004521},{"$f":"+F210","v":6727.3761578009035},6666.7142367013548,6606.0523156018062,6545.3903945022575,6484.7284734027089,6424.0665523031603,6363.4046312036116,6302.742710104063,6242.0807890045144,6181.4188679049657,6120.7569468054171,6060.0950257058685,5999.4331046063198,5938.7711835067712,5878.1092624072226,5817.4473413076739,5756.7854202081253,5696.1234991085767,5635.461578009028,5574.7996569094794,5514.1377358099307,5453.4758147103821,5392.8138936108335,5279.201972511285,5490.3700514117363,5701.5381303121876,5912.7062092126389,6123.8742881130902,6335.0423670135415,6546.2104459139928,6757.3785248144441,6968.5466037148954,7179.7146826153466,7390.8827615157979,7602.0508404162492,7813.2189193167005,8024.3869982171518,8235.555077117604,8446.7231560180553,8657.8912349185066,8869.0593138189579,9080.2273927194092,9291.3954716198605,9502.5635505203118,9713.7316294207631,9924.8997083212143,10136.067787221666,10347.235866122117,10558.403945022568,10769.57202392302,10980.740102823471,11191.908181723922,11403.076260624373,11614.244339524825,11825.412418425276,12036.580497325727,12247.748576226179,12458.91665512663,12670.084734027081,12881.252812927532,13092.420891827984,13303.588970728435,13514.757049628886,13725.925128529338,{"$f":"+BR210","v":13937.093207429789},14148.26128633024,14359.429365230691,14570.597444131143,14781.765523031594,14992.933601932045,15204.101680832497,15415.269759732948,15626.437838633399,15837.605917533851,16048.773996434302,16259.942075334753,16471.110154235204,16682.278233135658,16893.446312036111,17104.614390936564,17315.782469837017]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-60.661921099548465},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-60.661921099548465},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-60.661921099548465},-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-113.61192109954845,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":211.16807890045152},211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":6788.0380789004521},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":6727.3761578009035},6666.7142367013548,6606.0523156018062,6545.3903945022575,6484.7284734027089,6424.0665523031603,6363.4046312036116,6302.742710104063,6242.0807890045144,6181.4188679049657,6120.7569468054171,6060.0950257058685,5999.4331046063198,5938.7711835067712,5878.1092624072226,5817.4473413076739,5756.7854202081253,5696.1234991085767,5635.461578009028,5574.7996569094794,5514.1377358099307,5453.4758147103821,5392.8138936108335,5279.201972511285,5490.3700514117363,5701.5381303121876,5912.7062092126389,6123.8742881130902,6335.0423670135415,6546.2104459139928,6757.3785248144441,6968.5466037148954,7179.7146826153466,7390.8827615157979,7602.0508404162492,7813.2189193167005,8024.3869982171518,8235.555077117604,8446.7231560180553,8657.8912349185066,8869.0593138189579,9080.2273927194092,9291.3954716198605,9502.5635505203118,9713.7316294207631,9924.8997083212143,10136.067787221666,10347.235866122117,10558.403945022568,10769.57202392302,10980.740102823471,11191.908181723922,11403.076260624373,11614.244339524825,11825.412418425276,12036.580497325727,12247.748576226179,12458.91665512663,12670.084734027081,12881.252812927532,13092.420891827984,13303.588970728435,13514.757049628886,13725.925128529338,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":13937.093207429789},14148.26128633024,14359.429365230691,14570.597444131143,14781.765523031594,14992.933601932045,15204.101680832497,15415.269759732948,15626.437838633399,15837.605917533851,16048.773996434302,16259.942075334753,16471.110154235204,16682.278233135658,16893.446312036111,17104.614390936564,17315.782469837017,17526.95054873747]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-60.661921099548465},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-60.661921099548465},-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-60.661921099548465,-113.61192109954845,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":211.16807890045152},211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152,211.16807890045152]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-15.374763902680559},{"$f":"IF(F208=0,0,F211*$C213)","v":-15.374763902680559},{"$f":"IF(G208=0,0,G211*$C213)","v":-15.374763902680559},-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-15.374763902680559,-28.794941402680557,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,{"$f":"IF(BS208=0,0,BS211*$C213)","v":53.520549597319437},53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-23.400336064150821},{"$f":"+F211*F212","v":-23.400336064150821},{"$f":"+G211*G212","v":-23.400336064150821},-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150821,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-23.400336064150817,-43.825798564150809,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,{"$f":"+BS211*BS212","v":53.520549597319437},53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437,53.520549597319437]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":2641.8860250000002},"     Begin Cumulative DFIT",{"$f":"+C215","v":2641.8860250000002},{"$f":"+E216","v":2618.4856889358493},{"$f":"+F216","v":2595.0853528716984},2571.6850168075475,2548.2846807433966,2524.8843446792457,2501.4840086150948,2478.0836725509439,2454.683336486793,2431.2830004226421,2407.8826643584912,2384.4823282943403,2361.0819922301894,2337.6816561660385,2314.2813201018876,2290.8809840377367,2267.4806479735857,2244.0803119094348,2220.6799758452839,2197.279639781133,2173.8793037169821,2150.4789676528312,2127.0786315886803,2103.6782955245294,2080.2779594603785,2036.4521608962277,2089.9727104935473,2143.4932600908669,2197.0138096881865,2250.5343592855061,2304.0549088828257,2357.5754584801452,2411.0960080774648,2464.6165576747844,2518.137107272104,2571.6576568694236,2625.1782064667432,2678.6987560640628,2732.2193056613824,2785.7398552587019,2839.2604048560215,2892.7809544533411,2946.3015040506607,2999.8220536479803,3053.3426032452999,3106.8631528426195,3160.383702439939,3213.9042520372586,3267.4248016345782,3320.9453512318978,3374.4659008292174,3427.986450426537,3481.5070000238566,3535.0275496211761,3588.5480992184957,3642.0686488158153,3695.5891984131349,3749.1097480104545,3802.6302976077741,3856.1508472050937,3909.6713968024133,3963.1919463997328,4016.7124959970524,4070.233045594372,4123.7535951916916,4177.2741447890112,{"$f":"+BR216","v":4230.7946943863308},4284.3152439836504,4337.8357935809699,4391.3563431782895,4444.8768927756091,4498.3974423729287,4551.9179919702483,4605.4385415675679,4658.9590911648875,4712.4796407622071,4766.0001903595266,4819.5207399568462,4873.0412895541658,4926.5618391514854,4980.082388748805,5033.6029383461246,5087.1234879434442]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":2618.4856889358493},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":2595.0853528716984},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":2571.6850168075475},2548.2846807433966,2524.8843446792457,2501.4840086150948,2478.0836725509439,2454.683336486793,2431.2830004226421,2407.8826643584912,2384.4823282943403,2361.0819922301894,2337.6816561660385,2314.2813201018876,2290.8809840377367,2267.4806479735857,2244.0803119094348,2220.6799758452839,2197.279639781133,2173.8793037169821,2150.4789676528312,2127.0786315886803,2103.6782955245294,2080.2779594603785,2036.4521608962277,2089.9727104935473,2143.4932600908669,2197.0138096881865,2250.5343592855061,2304.0549088828257,2357.5754584801452,2411.0960080774648,2464.6165576747844,2518.137107272104,2571.6576568694236,2625.1782064667432,2678.6987560640628,2732.2193056613824,2785.7398552587019,2839.2604048560215,2892.7809544533411,2946.3015040506607,2999.8220536479803,3053.3426032452999,3106.8631528426195,3160.383702439939,3213.9042520372586,3267.4248016345782,3320.9453512318978,3374.4659008292174,3427.986450426537,3481.5070000238566,3535.0275496211761,3588.5480992184957,3642.0686488158153,3695.5891984131349,3749.1097480104545,3802.6302976077741,3856.1508472050937,3909.6713968024133,3963.1919463997328,4016.7124959970524,4070.233045594372,4123.7535951916916,4177.2741447890112,4230.7946943863308,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":4284.3152439836504},4337.8357935809699,4391.3563431782895,4444.8768927756091,4498.3974423729287,4551.9179919702483,4605.4385415675679,4658.9590911648875,4712.4796407622071,4766.0001903595266,4819.5207399568462,4873.0412895541658,4926.5618391514854,4980.082388748805,5033.6029383461246,5087.1234879434442,5140.6440375407637]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38574999999999998},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38066153846153844,0.37595000000000001,0.37157500000000004,0.36750172413793109,0.36370000000000008,0.36014354838709689,0.35680937500000015,0.3536772727272729,0.35072941176470607,0.3479500000000002,0.34532500000000027,0.34284189189189218,0.34048947368421084,0.33825769230769259,0.33613750000000031,0.33412073170731738,0.33220000000000033,0.33036860465116313,0.32862045454545491,0.32695000000000035,0.32535217391304389,0.32382234042553232,0.3223562500000004,0.3209500000000004,0.31960000000000044,0.31830294117647101,0.31705576923076967,0.31585566037735896,0.31470000000000048,0.31358636363636411,0.31251250000000047,0.31147631578947421,0.31047586206896605,0.3095093220338988,0.30857500000000054,0.30767131147541038,0.30679677419354895,0.30595000000000055,0.30512968750000058,0.30433461538461593,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0.30356363636363692},0.30281567164179163,0.30208970588235351,0.30138478260869622,0.30070000000000058,0.30003450704225409,0.29938750000000058,0.29875821917808282,0.29814594594594657,0.29755000000000065,0.29696973684210587,0.29640454545454609,0.2958538461538468,0.29531708860759553,0.29479375000000058,0.2942833333333339,0.29378536585365905]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38574999999999998},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38574999999999998},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38066153846153844,0.37595000000000001,0.37157500000000004,0.36750172413793109,0.36370000000000008,0.36014354838709689,0.35680937500000015,0.3536772727272729,0.35072941176470607,0.3479500000000002,0.34532500000000027,0.34284189189189218,0.34048947368421084,0.33825769230769259,0.33613750000000031,0.33412073170731738,0.33220000000000033,0.33036860465116313,0.32862045454545491,0.32695000000000035,0.32535217391304389,0.32382234042553232,0.3223562500000004,0.3209500000000004,0.31960000000000044,0.31830294117647101,0.31705576923076967,0.31585566037735896,0.31470000000000048,0.31358636363636411,0.31251250000000047,0.31147631578947421,0.31047586206896605,0.3095093220338988,0.30857500000000054,0.30767131147541038,0.30679677419354895,0.30595000000000055,0.30512968750000058,0.30433461538461593,0.30356363636363692,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0.30281567164179163},0.30208970588235351,0.30138478260869622,0.30070000000000058,0.30003450704225409,0.29938750000000058,0.29875821917808282,0.29814594594594657,0.29755000000000065,0.29696973684210587,0.29640454545454609,0.2958538461538468,0.29531708860759553,0.29479375000000058,0.2942833333333339,0.29378536585365905,0.29329939759036194]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":2641.8860250000002},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":2618.4856889358493},{"$f":"+E219+F214","v":2595.0853528716984},{"$f":"+F219+G214","v":2571.6850168075475},2548.2846807433966,2524.8843446792457,2501.4840086150948,2478.0836725509439,2454.683336486793,2431.2830004226421,2407.8826643584912,2384.4823282943403,2361.0819922301894,2337.6816561660385,2314.2813201018876,2290.8809840377367,2267.4806479735857,2244.0803119094348,2220.6799758452839,2197.279639781133,2173.8793037169821,2150.4789676528312,2127.0786315886803,2103.6782955245294,2080.2779594603785,2036.4521608962277,2089.9727104935473,2143.4932600908669,2197.0138096881865,2250.5343592855061,2304.0549088828257,2357.5754584801452,2411.0960080774648,2464.6165576747844,2518.137107272104,2571.6576568694236,2625.1782064667432,2678.6987560640628,2732.2193056613824,2785.7398552587019,2839.2604048560215,2892.7809544533411,2946.3015040506607,2999.8220536479803,3053.3426032452999,3106.8631528426195,3160.383702439939,3213.9042520372586,3267.4248016345782,3320.9453512318978,3374.4659008292174,3427.986450426537,3481.5070000238566,3535.0275496211761,3588.5480992184957,3642.0686488158153,3695.5891984131349,3749.1097480104545,3802.6302976077741,3856.1508472050937,3909.6713968024133,3963.1919463997328,4016.7124959970524,4070.233045594372,4123.7535951916916,4177.2741447890112,4230.7946943863308,{"$f":"+BR219+BS214","v":4284.3152439836504},4337.8357935809699,4391.3563431782895,4444.8768927756091,4498.3974423729287,4551.9179919702483,4605.4385415675679,4658.9590911648875,4712.4796407622071,4766.0001903595266,4819.5207399568462,4873.0412895541658,4926.5618391514854,4980.082388748805,5033.6029383461246,5087.1234879434442,5140.6440375407637]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":1735.8030150000002},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":1720.4282510973196},{"$f":"IF(F213<>0,+E220+F213,0)","v":1705.053487194639},{"$f":"IF(G213<>0,+F220+G213,0)","v":1689.6787232919585},1674.3039593892779,1658.9291954865973,1643.5544315839168,1628.1796676812362,1612.8049037785556,1597.4301398758751,1582.0553759731945,1566.6806120705139,1551.3058481678333,1535.9310842651528,1520.5563203624722,1505.1815564597916,1489.8067925571111,1474.4320286544305,1459.0572647517499,1443.6825008490694,1428.3077369463888,1412.9329730437082,1397.5582091410276,1382.1834452383471,1366.8086813356665,1338.013739932986,1391.5342895303054,1445.0548391276247,1498.5753887249441,1552.0959383222635,1605.6164879195828,1659.1370375169022,1712.6575871142215,1766.1781367115409,1819.6986863088603,1873.2192359061796,1926.739785503499,1980.2603351008183,2033.7808846981377,2087.3014342954571,2140.8219838927766,2194.3425334900962,2247.8630830874158,2301.3836326847354,2354.904182282055,2408.4247318793746,2461.9452814766942,2515.4658310740137,2568.9863806713333,2622.5069302686529,2676.0274798659725,2729.5480294632921,2783.0685790606117,2836.5891286579313,2890.1096782552509,2943.6302278525704,2997.15077744989,3050.6713270472096,3104.1918766445292,3157.7124262418488,3211.2329758391684,3264.753525436488,3318.2740750338075,3371.7946246311271,3425.3151742284467,3478.8357238257663,3532.3562734230859,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":3585.8768230204055},3639.3973726177251,3692.9179222150447,3746.4384718123642,3799.9590214096838,3853.4795710070034,3907.000120604323,3960.5206702016426,4014.0412197989622,4067.5617693962818,4121.0823189936009,4174.6028685909205,4228.1234181882401,4281.6439677855597,4335.1645173828792,4388.6850669801988,4442.2056165775184]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":906.08301000000006},{"$f":"+E223","v":898.05743783852984},{"$f":"+F223","v":890.03186567705961},882.00629351558939,873.98072135411917,865.95514919264895,857.92957703117872,849.9040048697085,841.87843270823828,833.85286054676806,825.82728838529783,817.80171622382761,809.77614406235739,801.75057190088717,793.72499973941694,785.69942757794672,777.6738554164765,769.64828325500628,761.62271109353605,753.59713893206583,745.57156677059561,737.54599460912539,729.52042244765516,721.49485028618494,713.46927812471472,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,{"$f":"+BR223","v":698.43842096324443},698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":8.0255721614702615},{"$f":"+F213-F214","v":8.0255721614702615},8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,15.030857161470252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":906.08301000000006},"     End Excess Deferred",{"$f":"+E221-E222","v":898.05743783852984},{"$f":"+F221-F222","v":890.03186567705961},882.00629351558939,873.98072135411917,865.95514919264895,857.92957703117872,849.9040048697085,841.87843270823828,833.85286054676806,825.82728838529783,817.80171622382761,809.77614406235739,801.75057190088717,793.72499973941694,785.69942757794672,777.6738554164765,769.64828325500628,761.62271109353605,753.59713893206583,745.57156677059561,737.54599460912539,729.52042244765516,721.49485028618494,713.46927812471472,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,{"$f":"+BR221-BR222","v":698.43842096324443},698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443,698.43842096324443]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":207.64458903675643},{"$f":"+E213-E214","v":8.0255721614702615},{"$f":"+F213-F214","v":8.0255721614702615},{"$f":"+G213-G214","v":8.0255721614702615},8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,15.030857161470252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":745.99000177071593},"     Begin Cumulative Difference",{"$f":"+$C379","v":745.99000177071593},{"$f":"+E381","v":830.28891795763502},{"$f":"+F381","v":884.12783414455419},923.30675033147327,962.48566651839246,1001.6745827053116,1040.8534988922308,1080.03241507915,1119.2213312660692,1158.4002474529884,1197.5791636399076,1236.7580798268268,1275.926996013746,1315.1159122006652,1354.2848283875844,1321.7037445745036,992.7526607614227,663.80157694834179,334.85049313526093,5.8994093221800767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":84.298916186919143},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":53.838916186919164},39.178916186919139,39.178916186919139,39.18891618691913,39.178916186919139,39.178916186919139,39.18891618691913,39.178916186919139,39.178916186919139,39.178916186919139,39.168916186919148,39.18891618691913,39.168916186919148,-32.581083813080852,-328.95108381308086,-328.95108381308086,-328.95108381308086,-328.95108381308086,-328.95108381308086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":830.28891795763502},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":884.12783414455419},923.30675033147327,962.48566651839246,1001.6745827053116,1040.8534988922308,1080.03241507915,1119.2213312660692,1158.4002474529884,1197.5791636399076,1236.7580798268268,1275.926996013746,1315.1159122006652,1354.2848283875844,1321.7037445745036,992.7526607614227,663.80157694834179,334.85049313526093,5.8994093221800767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":84.298916186919143},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":53.838916186919164},39.178916186919139,39.178916186919139,39.18891618691913,39.178916186919139,39.178916186919139,39.18891618691913,39.178916186919139,39.178916186919139,39.178916186919139,39.168916186919148,39.18891618691913,39.168916186919148,-32.581083813080852,-328.95108381308086,-328.95108381308086,-328.95108381308086,-328.95108381308086,-5.8994093221800767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.3263257165150934,0.3263257165150934,0.32632571651509346,0.32632571651509351,0.32632571651509346,0.32632571651509501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":21.365560307574658},{"$f":"IF(F379=0,0,F382*$C384)","v":13.645473307574662},{"$f":"IF(G379=0,0,G382*$C384)","v":9.9298963075746567},9.9298963075746567,9.9324308075746544,9.9298963075746567,9.9298963075746567,9.9324308075746544,9.9298963075746567,9.9298963075746567,9.9298963075746567,9.927361807574659,9.9324308075746544,9.927361807574659,-8.2576756924253427,-83.372652192425349,-83.372652192425349,-83.372652192425349,-83.372652192425349,-1.4952052927065405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":21.365560307574658},{"$f":"+F382*F383","v":13.645473307574662},{"$f":"+G382*G383","v":9.9298963075746567},9.9298963075746567,9.9324308075746544,9.9298963075746567,9.9298963075746567,9.9324308075746544,9.9298963075746567,9.9298963075746567,9.9298963075746567,9.927361807574659,9.9324308075746544,9.927361807574659,-10.63204552014192,-107.34519812372015,-107.34519812372017,-107.34519812372019,-107.34519812372017,-1.9251289740762445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":287.76564318305367},"     Begin Cumulative DFIT",{"$f":"+C386","v":287.76564318305367},{"$f":"+E387","v":309.13120349062831},{"$f":"+F387","v":322.77667679820297},332.70657310577764,342.6364694133523,352.56890022092693,362.4987965285016,372.42869283607627,382.3611236436509,392.29101995122556,402.22091625880023,412.1508125663749,422.07817437394954,432.01060518152417,441.93796698909881,431.30592146895691,323.96072334523677,216.61552522151661,109.27032709779641,1.9251289740762445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":309.13120349062831},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":322.77667679820297},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":332.70657310577764},342.6364694133523,352.56890022092693,362.4987965285016,372.42869283607627,382.3611236436509,392.29101995122556,402.22091625880023,412.1508125663749,422.07817437394954,432.01060518152417,441.93796698909881,431.30592146895691,323.96072334523677,216.61552522151661,109.27032709779641,1.9251289740762445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.37231763161555476},{"$f":"IF(G379=0,0,+G386/G379)","v":0.36507919367848929},0.36034240298398529,0.35599124364394341,0.351979481468635,0.34827071909188484,0.34483103251005931,0.34163137617393508,0.33864894350097763,0.33586165196486456,0.33325095609974509,0.33080119449828016,0.32849621936260659,0.3263257165150934,0.3263257165150934,0.32632571651509346,0.32632571651509351,0.32632571651509346,0.32632571651509501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.37231763161555476},{"$f":"IF(F381=0,0,+F387/F381)","v":0.36507919367848929},{"$f":"IF(G381=0,0,+G387/G381)","v":0.36034240298398529},0.35599124364394341,0.351979481468635,0.34827071909188484,0.34483103251005931,0.34163137617393508,0.33864894350097763,0.33586165196486456,0.33325095609974509,0.33080119449828016,0.32849621936260659,0.3263257165150934,0.3263257165150934,0.32632571651509346,0.32632571651509351,0.32632571651509346,0.32632571651509501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":287.76564318305367},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":309.13120349062831},{"$f":"+E390+F385","v":322.77667679820297},{"$f":"+F390+G385","v":332.70657310577764},342.6364694133523,352.56890022092693,362.4987965285016,372.42869283607627,382.3611236436509,392.29101995122556,402.22091625880023,412.1508125663749,422.07817437394954,432.01060518152417,441.93796698909881,431.30592146895691,323.96072334523677,216.61552522151661,109.27032709779641,1.9251289740762445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":189.07116594878795},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":210.43672625636262},{"$f":"IF(F384<>0,+E391+F384,0)","v":224.08219956393728},{"$f":"IF(G384<>0,+F391+G384,0)","v":234.01209587151195},243.94199217908661,253.87442298666127,263.80431929423594,273.7342156018106,283.66664640938524,293.5965427169599,303.52643902453457,313.45633533210923,323.38369713968387,333.31612794725851,343.24348975483315,334.98581406240783,251.61316186998249,168.24050967755716,84.867857485131807,1.4952052927064585,-8.1934459217336553E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":98.694477234265719},{"$f":"+E394","v":98.694477234265719},{"$f":"+F394","v":98.694477234265719},98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,96.320107406549141,72.347561475254338,48.37501554395952,24.402469612664675,0.42992368136985704,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,{"$f":"+BR394","v":1.5298873279334657E-13},1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3743698277165777,23.972545931294803,23.972545931294817,23.972545931294846,23.972545931294817,0.42992368136970405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":98.694477234265719},"     End Excess Deferred",{"$f":"+E392-E393","v":98.694477234265719},{"$f":"+F392-F393","v":98.694477234265719},98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,98.694477234265719,96.320107406549141,72.347561475254338,48.37501554395952,24.402469612664675,0.42992368136985704,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,{"$f":"+BR392-BR393","v":1.5298873279334657E-13},1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13,1.5298873279334657E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":98.694477234265563},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,2.3743698277165777,23.972545931294803,23.972545931294817,23.972545931294846,23.972545931294817,0.42992368136970405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":220.45714130807755},"     Begin Cumulative Difference",{"$f":"+$C417","v":220.45714130807755},{"$f":"+E419","v":740.93487687006154},{"$f":"+F419","v":1140.3726124320456},1427.8603479940296,1611.7880835560136,1741.9758191179976,1872.1635546799816,2002.3512902419657,2132.5390258039497,2262.7267613659337,2392.9144969279178,2523.1022324899018,2653.299968051886,2783.4877036138701,2913.6854391758543,3043.8731747378383,3174.0609102998224,3151.3186458618065,2058.0163814237903,964.71411698577435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":520.47773556198399},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":399.43773556198403},287.48773556198398,183.92773556198404,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.19773556198402,130.18773556198403,130.19773556198402,130.18773556198403,130.18773556198403,-22.742264438016036,-1093.302264438016,-1093.302264438016,-1093.302264438016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":740.93487687006154},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":1140.3726124320456},1427.8603479940296,1611.7880835560136,1741.9758191179976,1872.1635546799816,2002.3512902419657,2132.5390258039497,2262.7267613659337,2392.9144969279178,2523.1022324899018,2653.299968051886,2783.4877036138701,2913.6854391758543,3043.8731747378383,3174.0609102998224,3151.3186458618065,2058.0163814237903,964.71411698577435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":520.47773556198399},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":399.43773556198403},287.48773556198398,183.92773556198404,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.18773556198403,130.19773556198402,130.18773556198403,130.19773556198402,130.18773556198403,130.18773556198403,-22.742264438016036,-1093.302264438016,-1093.302264438016,-964.71411698577435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.26263901074028334,0.26263901074028334,0.26263901074028334,0.26263901074028334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":131.91508207818484},{"$f":"IF(F417=0,0,F420*$C422)","v":101.23749407818485},{"$f":"IF(G417=0,0,G420*$C422)","v":72.863766578184837},46.616484578184853,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.998616078184853,32.99608157818485,32.998616078184853,32.99608157818485,32.99608157818485,-5.764026921815165,-277.09745892181513,-277.09745892181513,-244.50679295004451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":131.91508207818484},{"$f":"+F420*F421","v":101.23749407818485},{"$f":"+G420*G421","v":72.863766578184837},46.616484578184853,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.99608157818485,32.998616078184853,32.99608157818485,32.998616078184853,32.99608157818485,32.99608157818485,-5.9730058339944581,-287.1438251721122,-287.1438251721122,-253.37156133232975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":85.041342259590905},"     Begin Cumulative DFIT",{"$f":"+C424","v":85.041342259590905},{"$f":"+E425","v":216.95642433777573},{"$f":"+F425","v":318.19391841596058},391.0576849941454,437.67416957233024,470.67025115051507,503.6663327286999,536.66241430688478,569.65849588506967,602.65457746325455,635.65065904143944,668.64674061962432,701.64535669780912,734.64143827599401,767.6400543541788,800.63613593236369,833.63221751054857,827.65921167655415,540.51538650444195,253.37156133232975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":216.95642433777573},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":318.19391841596058},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":391.0576849941454},437.67416957233024,470.67025115051507,503.6663327286999,536.66241430688478,569.65849588506967,602.65457746325455,635.65065904143944,668.64674061962432,701.64535669780912,734.64143827599401,767.6400543541788,800.63613593236369,833.63221751054857,827.65921167655415,540.51538650444195,253.37156133232975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999993},{"$f":"IF(F417=0,0,+F424/F417)","v":0.29281443094468285},{"$f":"IF(G417=0,0,+G424/G417)","v":0.27902627171776423},0.27387670337896419,0.2715457286461071,0.27019333218346636,0.26902902338294588,0.26801611531512737,0.26712687973919402,0.26633996987751707,0.26563868448183309,0.26500976932661824,0.26444253011203001,0.26392839362005843,0.26346016767386815,0.26303202859341229,0.26263901074028334,0.26263901074028334,0.26263901074028334,0.26263901074028334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.29281443094468285},{"$f":"IF(F419=0,0,+F425/F419)","v":0.27902627171776423},{"$f":"IF(G419=0,0,+G425/G419)","v":0.27387670337896419},0.2715457286461071,0.27019333218346636,0.26902902338294588,0.26801611531512737,0.26712687973919402,0.26633996987751707,0.26563868448183309,0.26500976932661824,0.26444253011203001,0.26392839362005843,0.26346016767386815,0.26303202859341229,0.26263901074028334,0.26263901074028334,0.26263901074028334,0.26263901074028334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":85.041342259590905},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":216.95642433777573},{"$f":"+E428+F423","v":318.19391841596058},{"$f":"+F428+G423","v":391.0576849941454},437.67416957233024,470.67025115051507,503.6663327286999,536.66241430688478,569.65849588506967,602.65457746325455,635.65065904143944,668.64674061962432,701.64535669780912,734.64143827599401,767.6400543541788,800.63613593236369,833.63221751054857,827.65921167655415,540.51538650444195,253.37156133232975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":55.874862464532256},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":187.78994454271708},{"$f":"IF(F422<>0,+E429+F422,0)","v":289.02743862090193},{"$f":"IF(G422<>0,+F429+G422,0)","v":361.89120519908676},408.50768977727159,441.50377135545642,474.49985293364125,507.49593451182608,540.49201609001091,573.48809766819579,606.48417924638068,639.48026082456556,672.47887690275047,705.47495848093536,738.47357455912015,771.46965613730504,804.46573771548992,798.70171079367481,521.60425187185967,244.50679295004454,2.8421709430404007E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":29.166479795058649},{"$f":"+E432","v":29.166479795058649},{"$f":"+F432","v":29.166479795058649},29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,28.957500882879355,18.911134632582286,8.8647683822852166,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,{"$f":"+BR432","v":-1.7763568394002505E-14},-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2089789121792931,10.046366250297069,10.046366250297069,8.8647683822852343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":29.166479795058649},"     End Excess Deferred",{"$f":"+E430-E431","v":29.166479795058649},{"$f":"+F430-F431","v":29.166479795058649},29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,29.166479795058649,28.957500882879355,18.911134632582286,8.8647683822852166,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,{"$f":"+BR430-BR431","v":-1.7763568394002505E-14},-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":29.166479795058667},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2089789121792931,10.046366250297069,10.046366250297069,8.8647683822852343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":7531.870528677824},"     Begin Cumulative Difference",{"$f":"+$C436","v":7531.870528677824},{"$f":"+E438","v":9074.2796638004256},{"$f":"+F438","v":10017.428798923027},10960.577934045628,11903.73706916823,11776.796204290831,11007.805339413433,10238.814474536033,9469.8236096586334,8700.8327447812335,7931.8418799038345,7162.8510150264356,6393.8601501490366,5624.8692852716376,4855.8784203942387,4086.8875555168397,3317.8966906394407,2548.9058257620418,1779.9149608846428,1010.9240960072439,241.9332311298449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":1542.4091351226011},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":943.14913512260114},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":943.14913512260114},943.15913512260113,-126.94086487739901,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":9074.2796638004256},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":10017.428798923027},10960.577934045628,11903.73706916823,11776.796204290831,11007.805339413433,10238.814474536033,9469.8236096586334,8700.8327447812335,7931.8418799038345,7162.8510150264356,6393.8601501490366,5624.8692852716376,4855.8784203942387,4086.8875555168397,3317.8966906394407,2548.9058257620418,1779.9149608846428,1010.9240960072439,241.9332311298449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":1542.4091351226011},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":943.14913512260114},943.14913512260114,943.15913512260113,-126.94086487739901,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-768.99086487739896,-241.9332311298449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.33716038986781854,0.33716038986781849,0.33716038986781849,0.33716038986781854,0.33716038986781854,0.3371603898678186,0.3371603898678186,0.33716038986781854,0.3371603898678186,0.3371603898678186,0.3371603898678186,0.33716038986781854,0.33716038986781854,0.33716038986781854,0.33716038986781849,0.33716038986781854,0.33716038986781843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":390.92359529682329},{"$f":"IF(F436=0,0,F439*$C441)","v":239.04114829682328},{"$f":"IF(G436=0,0,G439*$C441)","v":239.04114829682328},239.04368279682328,-32.17316220317678,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-194.90073470317677,-61.317977429859191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":390.92359529682329},{"$f":"+F439*F440","v":239.04114829682328},{"$f":"+G439*G440","v":239.04114829682328},239.04368279682328,-42.79943149222192,-259.27325980685475,-259.27325980685475,-259.27325980685481,-259.27325980685481,-259.27325980685487,-259.27325980685487,-259.27325980685481,-259.27325980685487,-259.27325980685487,-259.27325980685487,-259.27325980685481,-259.27325980685481,-259.27325980685481,-259.27325980685475,-259.27325980685481,-81.570302529719527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":2905.4190564374703},"     Begin Cumulative DFIT",{"$f":"+C443","v":2905.4190564374703},{"$f":"+E444","v":3296.3426517342937},{"$f":"+F444","v":3535.3838000311171},3774.4249483279405,4013.4686311247638,3970.6691996325417,3711.395939825687,3452.1226800188324,3192.8494202119778,2933.5761604051231,2674.302900598268,2415.0296407914129,2155.7563809845583,1896.4831211777034,1637.2098613708486,1377.9366015639937,1118.6633417571388,859.39008195028396,600.11682214342909,340.84356233657434,81.570302529719527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":3296.3426517342937},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":3535.3838000311171},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":3774.4249483279405},4013.4686311247638,3970.6691996325417,3711.395939825687,3452.1226800188324,3192.8494202119778,2933.5761604051231,2674.302900598268,2415.0296407914129,2155.7563809845583,1896.4831211777034,1637.2098613708486,1377.9366015639937,1118.6633417571388,859.39008195028396,600.11682214342909,340.84356233657434,81.570302529719527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.36326218431246177},{"$f":"IF(G436=0,0,+G443/G436)","v":0.35292327711989385},0.3443636796380839,0.33716038986781854,0.33716038986781849,0.33716038986781849,0.33716038986781854,0.33716038986781854,0.3371603898678186,0.3371603898678186,0.33716038986781854,0.3371603898678186,0.3371603898678186,0.3371603898678186,0.33716038986781854,0.33716038986781854,0.33716038986781854,0.33716038986781849,0.33716038986781854,0.33716038986781843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.36326218431246177},{"$f":"IF(F438=0,0,+F444/F438)","v":0.35292327711989385},{"$f":"IF(G438=0,0,+G444/G438)","v":0.3443636796380839},0.33716038986781854,0.33716038986781849,0.33716038986781849,0.33716038986781854,0.33716038986781854,0.3371603898678186,0.3371603898678186,0.33716038986781854,0.3371603898678186,0.3371603898678186,0.3371603898678186,0.33716038986781854,0.33716038986781854,0.33716038986781854,0.33716038986781849,0.33716038986781854,0.33716038986781843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":2905.4190564374703},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":3296.3426517342937},{"$f":"+E447+F442","v":3535.3838000311171},{"$f":"+F447+G442","v":3774.4249483279405},4013.4686311247638,3970.6691996325417,3711.395939825687,3452.1226800188324,3192.8494202119778,2933.5761604051231,2674.302900598268,2415.0296407914129,2155.7563809845583,1896.4831211777034,1637.2098613708486,1377.9366015639937,1118.6633417571388,859.39008195028396,600.11682214342909,340.84356233657434,81.570302529719527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":1908.9525854933945},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":2299.8761807902179},{"$f":"IF(F441<>0,+E448+F441,0)","v":2538.9173290870413},{"$f":"IF(G441<>0,+F448+G441,0)","v":2777.9584773838646},3017.002160180688,2984.8289979775113,2789.9282632743348,2595.0275285711582,2400.1267938679816,2205.2260591648051,2010.3253244616283,1815.4245897584515,1620.5238550552747,1425.6231203520979,1230.7223856489211,1035.8216509457443,840.9209162425675,646.02018153939071,451.11944683621391,256.21871213303712,61.317977429860349,1.1581846592889633E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":996.46647094407581},{"$f":"+E451","v":996.46647094407581},{"$f":"+F451","v":996.46647094407581},996.46647094407581,996.46647094407581,985.84020165503068,921.46767655135272,857.09515144767477,792.72262634399669,728.35010124031862,663.97757613664055,599.60505103296248,535.23252592928441,470.86000082560633,406.48747572192826,342.11495061825019,277.74242551457212,213.36990041089408,148.99737530721603,84.624850203538045,20.252325099860002,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,{"$f":"+BR451","v":-3.3395508580724709E-13},-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,10.62626928904514,64.372525103677987,64.372525103677987,64.372525103678043,64.372525103678043,64.3725251036781,64.3725251036781,64.372525103678043,64.3725251036781,64.3725251036781,64.3725251036781,64.372525103678043,64.372525103678043,64.372525103678043,64.372525103677987,64.372525103678043,20.252325099860336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":996.46647094407581},"     End Excess Deferred",{"$f":"+E449-E450","v":996.46647094407581},{"$f":"+F449-F450","v":996.46647094407581},996.46647094407581,996.46647094407581,985.84020165503068,921.46767655135272,857.09515144767477,792.72262634399669,728.35010124031862,663.97757613664055,599.60505103296248,535.23252592928441,470.86000082560633,406.48747572192826,342.11495061825019,277.74242551457212,213.36990041089408,148.99737530721603,84.624850203538045,20.252325099860002,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,{"$f":"+BR449-BR450","v":-3.3395508580724709E-13},-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13,-3.3395508580724709E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":996.46647094407615},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,10.62626928904514,64.372525103677987,64.372525103677987,64.372525103678043,64.372525103678043,64.3725251036781,64.3725251036781,64.372525103678043,64.3725251036781,64.3725251036781,64.3725251036781,64.372525103678043,64.372525103678043,64.372525103678043,64.372525103677987,64.372525103678043,20.252325099860336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":606.3847589744837},"     Begin Cumulative Difference",{"$f":"+$C455","v":606.3847589744837},{"$f":"+E457","v":3723.3461214448334},{"$f":"+F457","v":5888.9574839151837},7332.068846385534,8600.7202088558843,9708.0115713262348,9998.652933796584,9597.3842962669332,9196.1156587372825,8794.8670212076322,8393.5983836779815,7992.3497461483312,7591.0811086186814,7189.8124710890315,6788.5638335593812,6387.2951960297314,5986.046558500082,5584.7779209704322,5183.4992834407822,3874.0106459111321,1656.2820083814822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":3116.9613624703497},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":2165.6113624703503},1443.1113624703503,1268.6513624703503,1107.2913624703501,290.64136247035003,-401.26863752964982,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.27863752964981,-1309.4886375296498,-2217.7286375296499,-2217.7286375296499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":3723.3461214448334},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":5888.9574839151837},7332.068846385534,8600.7202088558843,9708.0115713262348,9998.652933796584,9597.3842962669332,9196.1156587372825,8794.8670212076322,8393.5983836779815,7992.3497461483312,7591.0811086186814,7189.8124710890315,6788.5638335593812,6387.2951960297314,5986.046558500082,5584.7779209704322,5183.4992834407822,3874.0106459111321,1656.2820083814822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":3116.9613624703497},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":2165.6113624703503},1443.1113624703503,1268.6513624703503,1107.2913624703501,290.64136247035003,-401.26863752964982,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.24863752964984,-401.26863752964982,-401.27863752964981,-1309.4886375296498,-2217.7286375296499,-1656.2820083814822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.26147355118669596,0.26147355118669596,0.26147355118669602,0.26147355118669602,0.26147355118669602,0.26147355118669602,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":789.99385731811014},{"$f":"IF(F455=0,0,F458*$C460)","v":548.87419981811036},{"$f":"IF(G455=0,0,G458*$C460)","v":365.75657481811027},321.53968781811028,280.64299581811025,73.663053318110215,-101.70153618188975,-101.70153618188975,-101.69646718188976,-101.70153618188975,-101.69646718188976,-101.70153618188975,-101.70153618188975,-101.69646718188976,-101.70153618188975,-101.69646718188976,-101.70153618188975,-101.70407068188975,-331.88989518188976,-562.0833231818898,-419.78467502428668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":789.99385731811014},{"$f":"+F458*F459","v":548.87419981811036},{"$f":"+G458*G459","v":365.75657481811027},321.53968781811028,280.64299581811025,73.663053318110215,-104.92113563472464,-104.92113563472464,-104.91590616370094,-104.92113563472466,-104.91590616370094,-104.92113563472466,-104.92113563472469,-104.91590616370095,-104.92113563472469,-104.91590616370095,-104.92113563472469,-104.92375037023655,-342.3966442935058,-579.87738242331068,-433.07393849813934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":233.91292077440707},"     Begin Cumulative DFIT",{"$f":"+C462","v":233.91292077440707},{"$f":"+E463","v":1023.9067780925172},{"$f":"+F463","v":1572.7809779106276},1938.5375527287379,2260.0772405468483,2540.7202363649585,2614.3832896830686,2509.462154048344,2404.5410184136194,2299.6251122499184,2194.7039766151938,2089.7880704514928,1984.8669348167682,1879.9457991820436,1775.0298930183426,1670.108757383618,1565.192851219917,1460.2717155851924,1355.3479652149558,1012.95132092145,433.07393849813934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":1023.9067780925172},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":1572.7809779106276},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":1938.5375527287379},2260.0772405468483,2540.7202363649585,2614.3832896830686,2509.462154048344,2404.5410184136194,2299.6251122499184,2194.7039766151938,2089.7880704514928,1984.8669348167682,1879.9457991820436,1775.0298930183426,1670.108757383618,1565.192851219917,1460.2717155851924,1355.3479652149558,1012.95132092145,433.07393849813934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.2749963996619238},{"$f":"IF(G455=0,0,+G462/G455)","v":0.26707290419508822},0.26439161897455071,0.26277767276044156,0.26171376266889479,0.26147355118669596,0.26147355118669596,0.26147355118669602,0.26147355118669602,0.26147355118669602,0.26147355118669602,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.2749963996619238},{"$f":"IF(F457=0,0,+F463/F457)","v":0.26707290419508822},{"$f":"IF(G457=0,0,+G463/G457)","v":0.26439161897455071},0.26277767276044156,0.26171376266889479,0.26147355118669596,0.26147355118669596,0.26147355118669602,0.26147355118669602,0.26147355118669602,0.26147355118669602,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669607,0.26147355118669613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":233.91292077440707},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":1023.9067780925172},{"$f":"+E466+F461","v":1572.7809779106276},{"$f":"+F466+G461","v":1938.5375527287379},2260.0772405468483,2540.7202363649585,2614.3832896830686,2509.462154048344,2404.5410184136194,2299.6251122499184,2194.7039766151938,2089.7880704514928,1984.8669348167682,1879.9457991820436,1775.0298930183426,1670.108757383618,1565.192851219917,1460.2717155851924,1355.3479652149558,1012.95132092145,433.07393849813934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":153.68821716208291},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":943.68207448019302},{"$f":"IF(F460<>0,+E467+F460,0)","v":1492.5562742983034},{"$f":"IF(G460<>0,+F467+G460,0)","v":1858.3128491164136},2179.8525369345239,2460.4955327526341,2534.1585860707441,2432.4570498888543,2330.7555137069644,2229.0590465250748,2127.3575103431849,2025.6610431612951,1923.9595069794054,1822.2579707975158,1720.561503615626,1618.8599674337363,1517.1635002518465,1415.4619640699568,1313.757893388067,981.86799820617728,419.78467502428748,7.9580786405131221E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":80.224703612324163},{"$f":"+E470","v":80.224703612324163},{"$f":"+F470","v":80.224703612324163},80.224703612324163,80.224703612324163,80.224703612324163,80.224703612324163,77.005104159489278,73.785504706654393,70.566065724843213,67.3464662720083,64.12702729019712,60.907427837362206,57.687828384527265,54.46838940271607,51.248789949881129,48.029350968069934,44.809751515234993,41.590071826888192,31.083322715272146,13.289263473851264,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,{"$f":"+BR470","v":-1.3926637620897964E-12},-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,3.2195994528348848,3.2195994528348848,3.2194389818111802,3.2195994528349132,3.2194389818111802,3.2195994528349132,3.2195994528349416,3.2194389818111944,3.2195994528349416,3.2194389818111944,3.2195994528349416,3.2196796883468011,10.506749111616045,17.794059241420882,13.289263473852657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":80.224703612324163},"     End Excess Deferred",{"$f":"+E468-E469","v":80.224703612324163},{"$f":"+F468-F469","v":80.224703612324163},80.224703612324163,80.224703612324163,80.224703612324163,80.224703612324163,77.005104159489278,73.785504706654393,70.566065724843213,67.3464662720083,64.12702729019712,60.907427837362206,57.687828384527265,54.46838940271607,51.248789949881129,48.029350968069934,44.809751515234993,41.590071826888192,31.083322715272146,13.289263473851264,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,{"$f":"+BR468-BR469","v":-1.3926637620897964E-12},-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12,-1.3926637620897964E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":80.224703612325555},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,3.2195994528348848,3.2195994528348848,3.2194389818111802,3.2195994528349132,3.2194389818111802,3.2195994528349132,3.2195994528349416,3.2194389818111944,3.2195994528349416,3.2194389818111944,3.2195994528349416,3.2196796883468011,10.506749111616045,17.794059241420882,13.289263473852657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":2110.6351415857243},{"$f":"SUM(E493:CI493)","v":1412.1967206224829},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":8.0255721614702615},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":8.0255721614702615},8.0255721614702615,8.0255721614702615,18.651841450515402,72.398097265148252,75.617696717983137,75.617696717983193,75.617536246959489,75.617696717983279,75.617536246959546,75.617696717983222,75.617696717983307,75.61753624695956,77.992066545699885,99.590082178254306,99.799221561457358,109.63668913508701,116.92375855835618,99.486848570224112,41.567160735183251,8.025572161470258,8.025572161470258,8.025572161470258,15.030857161470252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":8.0255721614702615},{"$f":"SUM(F498:F518)","v":8.0255721614702615},8.0255721614702615,8.0255721614702615,18.651841450515402,72.398097265148252,75.617696717983137,75.617696717983193,75.617536246959489,75.617696717983279,75.617536246959546,75.617696717983222,75.617696717983307,75.617536246959546,77.992066545699871,99.590082178254292,99.799221561457344,109.63668913508702,116.92375855835618,99.486848570224126,41.567160735183251,8.025572161470258,8.025572161470258,8.025572161470258,15.030857161470252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":8.0255721614702615},{"$f":"+F224","v":8.0255721614702615},8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.0255721614702615,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,8.025572161470258,15.030857161470252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3743698277165777,23.972545931294803,23.972545931294817,23.972545931294846,23.972545931294817,0.42992368136970405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2089789121792931,10.046366250297069,10.046366250297069,8.8647683822852343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,10.62626928904514,64.372525103677987,64.372525103677987,64.372525103678043,64.372525103678043,64.3725251036781,64.3725251036781,64.372525103678043,64.3725251036781,64.3725251036781,64.3725251036781,64.372525103678043,64.372525103678043,64.372525103678043,64.372525103677987,64.372525103678043,20.252325099860336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,3.2195994528348848,3.2195994528348848,3.2194389818111802,3.2195994528349132,3.2194389818111802,3.2195994528349132,3.2195994528349416,3.2194389818111944,3.2195994528349416,3.2194389818111944,3.2195994528349416,3.2196796883468011,10.506749111616045,17.794059241420882,13.289263473852657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3910","index":29,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":17634.685067999999}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":17634.685067999992},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":17634.685068000003}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":387191.33},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":269313.89},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":740.94},{"$f":"IFERROR(+B11/$B$32,0)","v":1.9248438042015028E-3},{"$f":"+C11*$D$8","v":745.28283259103944},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":45.462252788053405},{"$f":"+F11*E11","v":954.70730854912154},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7338.34},1.9063835509115522E-2,7381.3518256756661,{"$f":"2018-A13","v":19},450.26246136621563,8554.9867659580977,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":309},8.027326578376985E-4,310.81112542261343,17,18.95947865077942,322.31113706325016,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1831.8},4.7587238919970746E-3,1842.5366328451237,16,112.39473460355254,1798.3157536568406,44.220879188283106,43.166916630475114,1.6028477636439439E-4]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":533.67999999999995},1.3864154201774204E-3,536.80803047100426,14,32.745289858731262,458.43405802223765,78.373972448766608,76.506003426351469,2.8407745113462758E-4]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":745.49},1.9366639776421549E-3,749.85950126635623,13,45.741429577247729,594.63858450422049,155.22091676213574,151.5213739792037,5.6261997470388064E-4]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13420.22},3.4863588574002062E-2,13498.879228540662,12,823.43163294098031,9881.1795952917637,3617.699633248898,3531.4752064887366,1.3112859520497575E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4047},1.0513459761388887E-2,4070.7204679136462,10,248.31394854273242,2483.139485427324,1587.5809824863222,1549.7425011231576,5.7544098491286782E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":71435.05},0.1855768529102553,71853.748495536129,7,4383.0786582277042,30681.55060759393,41172.197887942195,40190.897746626819,0.14923440356762444]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19319.599999999999},5.0189235781104201E-2,19432.836953769325,6,1185.4030541799289,7112.4183250795732,12320.418628689753,12026.773179537315,4.4657084636582668E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13018.39},3.3819698399571892E-2,13094.694003529114,5,798.77633421527594,3993.8816710763795,9100.8123324527332,8883.9031343519437,3.2987170228583246E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":158855.69},0.41268171600757769,159786.78248765631,4,9746.993731747034,38987.974926988136,120798.80756066818,117919.68298119731,0.43785221393964235]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9337},2.4256035036344954E-2,9391.7264662490015,3,572.89531444118904,1718.6859433235672,7673.0405229254338,7490.1609066863775,2.7812011132015424E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":84002.930000000008},0.21822619826878364,84495.291948534039,1,5154.2128088605759,5154.2128088605759,79341.079139673457,77450.060049952284,0.28758286492372259]
["Total",{"$f":"SUM(B11:B31)","v":384935.13},null,{"$f":"SUM(D11:D31)","v":387191.33},null,{"$f":"SUM(F11:F31)","v":23618.671129999999},{"$f":"SUM(G11:G31)","v":112696.43697139501},{"$f":"SUM(H11:H31)","v":275889.45245648618},{"$f":"SUM(I11:I31)","v":269313.89}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":45.462252788053405},{"$f":"+$F11","v":45.462252788053405},45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,{"$f":"+$F11","v":45.462252788053405},45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405,45.462252788053405]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563,450.26246136621563]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942,18.95947865077942]
[2002,null,43.166916630475114,null,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,{"$f":"+$F16","v":112.39473460355254},112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254,112.39473460355254]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,76.506003426351469,null,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,{"$f":"+$F18","v":32.745289858731262},32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262,32.745289858731262]
[2005,null,151.5213739792037,null,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729,45.741429577247729]
[2006,null,3531.4752064887366,null,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031,823.43163294098031]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,1549.7425011231576,null,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242,248.31394854273242]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,40190.897746626819,null,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,{"$f":"+$F25","v":4383.0786582277042},4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,{"$f":"+$F25","v":4383.0786582277042},4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042,4383.0786582277042]
[2012,null,12026.773179537315,null,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,{"$f":"+$F26","v":1185.4030541799289},1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,{"$f":"+$F26","v":1185.4030541799289},1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289,1185.4030541799289]
[2013,null,8883.9031343519437,null,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594,798.77633421527594]
[2014,null,117919.68298119731,null,{"$f":"+$F28","v":9746.993731747034},9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034,9746.993731747034]
[2015,null,7490.1609066863775,null,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904,572.89531444118904]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,77450.060049952284,null,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759,5154.2128088605759]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":269313.89},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":23618.671129999999},23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,{"$f":"SUM(BQ38:BQ58)","v":23618.671129999999},23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999,23618.671129999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1233.2199999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":666.26},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":566.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4541.95},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":340.65},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":315.10000000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":291.47000000000003},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.49},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.49},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.49},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.49},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":290.48},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.93},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":57508.909999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4913.91},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4604.21},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4317.7299999999996},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3366.2},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.36},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.35},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3141.36},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.64},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2027.76},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":579.36},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":436.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":407.97},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":407.99},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":195.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70708.89},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20202.55},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14430.38},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10307.429999999998},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7362.44},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7362.43},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7362.44},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3681.22},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":136020.72999999998},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":26702.73},{"$f":"SUM(F67:F88)","v":20353.55},{"$f":"SUM(G67:G88)","v":15324.599999999999},11427.11,10989.8,10794.27,7113.0599999999995,3431.83,3431.83,3431.84,3431.83,3431.84,3431.83,3431.8500000000004,3431.83,3250.29,2610.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":43.166916630475114},"     Begin Cumulative Difference",{"$f":"+$C189","v":43.166916630475114},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":-112.39473460355254},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":-43.166916630475114},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.38574999999999998},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":-10.940655019993919},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":-16.651638090205775},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":16.651638090205775},"     Begin Cumulative DFIT",{"$f":"+C196","v":16.651638090205775},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":16.651638090205775},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":10.940655019993919},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":5.7109830702118565},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":5.7109830702118565},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":5.7109830702118565},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":5.7109830702118565},{"$f":"+E194-E195","v":5.7109830702118565},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":76.506003426351469},"     Begin Cumulative Difference",{"$f":"+$C227","v":76.506003426351469},{"$f":"+E229","v":43.760713567620208},{"$f":"+F229","v":11.015423708888946},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":-32.745289858731262},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":-32.745289858731262},-32.745289858731262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":43.760713567620208},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":11.015423708888946},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":-32.745289858731262},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":-32.745289858731262},-11.015423708888946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.38574999999999998},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.38574999999999998},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.38575000000000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-8.2992937146954393},{"$f":"IF(F227=0,0,F230*$C232)","v":-8.2992937146954393},{"$f":"IF(G227=0,0,G230*$C232)","v":-2.7918591390179035},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-12.631495563005583},{"$f":"+F230*F231","v":-12.631495563005583},{"$f":"+G230*G231","v":-4.2491996957039113},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":29.512190821715077},"     Begin Cumulative DFIT",{"$f":"+C234","v":29.512190821715077},{"$f":"+E235","v":16.880695258709494},{"$f":"+F235","v":4.2491996957039113},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":16.880695258709494},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":4.2491996957039113},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38574999999999998},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38575000000000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38574999999999998},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000004},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":29.512190821715077},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":16.880695258709494},{"$f":"+E238+F233","v":4.2491996957039113},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":19.39044656840878},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":11.091152853713341},{"$f":"IF(F232<>0,+E239+F232,0)","v":2.7918591390179017},{"$f":"IF(G232<>0,+F239+G232,0)","v":-1.7763568394002505E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":10.121744253306296},{"$f":"+E242","v":5.789542404996153},{"$f":"+F242","v":1.4573405566860096},1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,{"$f":"+BR242","v":1.7763568394002505E-15},1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":4.3322018483101434},{"$f":"+F232-F233","v":4.3322018483101434},1.4573405566860078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":10.121744253306296},"     End Excess Deferred",{"$f":"+E240-E241","v":5.789542404996153},{"$f":"+F240-F241","v":1.4573405566860096},1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,{"$f":"+BR240-BR241","v":1.7763568394002505E-15},1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15,1.7763568394002505E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":10.121744253306295},{"$f":"+E232-E233","v":4.3322018483101434},{"$f":"+F232-F233","v":4.3322018483101434},{"$f":"+G232-G233","v":1.4573405566860078},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":151.5213739792037},"     Begin Cumulative Difference",{"$f":"+$C246","v":151.5213739792037},{"$f":"+E248","v":105.77994440195597},{"$f":"+F248","v":60.038514824708244},14.297085247460515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":-45.741429577247729},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":-45.741429577247729},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-45.741429577247729},-45.741429577247729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":105.77994440195597},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":60.038514824708244},14.297085247460515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":-45.741429577247729},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":-45.741429577247729},-45.741429577247729,-14.297085247460515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.38574999999999998},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.38575000000000004},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.38575000000000009},0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":-11.593165326353438},{"$f":"IF(F246=0,0,F249*$C251)","v":-11.593165326353438},{"$f":"IF(G246=0,0,G249*$C251)","v":-11.593165326353438},-3.6235962559688679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-17.644756459423309},{"$f":"+F249*F250","v":-17.644756459423313},{"$f":"+G249*G250","v":-17.644756459423316},-5.5151006342078936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":58.449370012477829},"     Begin Cumulative DFIT",{"$f":"+C253","v":58.449370012477829},{"$f":"+E254","v":40.804613553054523},{"$f":"+F254","v":23.15985709363121},5.5151006342078936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":40.804613553054523},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":23.15985709363121},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":5.5151006342078936},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38575000000000004},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38575000000000009},0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38575000000000004},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38575000000000009},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":58.449370012477829},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":40.804613553054523},{"$f":"+E257+F252","v":23.15985709363121},{"$f":"+F257+G252","v":5.5151006342078936},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":38.403092235029177},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":26.809926908675742},{"$f":"IF(F251<>0,+E258+F251,0)","v":15.216761582322304},{"$f":"IF(G251<>0,+F258+G251,0)","v":3.6235962559688666},-1.3322676295501878E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":20.046277777448651},{"$f":"+E261","v":13.994686644378779},{"$f":"+F261","v":7.9430955113089041},1.8915043782390253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":6.0515911330698717},{"$f":"+F251-F252","v":6.0515911330698753},6.0515911330698788,1.8915043782390257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":20.046277777448651},"     End Excess Deferred",{"$f":"+E259-E260","v":13.994686644378779},{"$f":"+F259-F260","v":7.9430955113089041},1.8915043782390253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":20.046277777448651},{"$f":"+E251-E252","v":6.0515911330698717},{"$f":"+F251-F252","v":6.0515911330698753},{"$f":"+G251-G252","v":6.0515911330698788},1.8915043782390257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":3531.4752064887366},"     Begin Cumulative Difference",{"$f":"+$C265","v":3531.4752064887366},{"$f":"+E267","v":2708.0435735477563},{"$f":"+F267","v":1884.611940606776},1061.1803076657957,237.74867472481537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-823.43163294098031},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":-823.43163294098031},-823.43163294098031,-823.43163294098031,-823.43163294098031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":2708.0435735477563},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":1884.611940606776},1061.1803076657957,237.74867472481537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":-823.43163294098031},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":-823.43163294098031},-823.43163294098031,-823.43163294098031,-237.74867472481537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.38574999999999998},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.38574999999999993},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":-208.69874736889147},{"$f":"IF(F265=0,0,F268*$C270)","v":-208.69874736889147},{"$f":"IF(G265=0,0,G268*$C270)","v":-208.69874736889147},-208.69874736889147,-60.257401609004461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":-317.63875240698314},{"$f":"+F268*F269","v":-317.63875240698309},{"$f":"+G268*G269","v":-317.63875240698314},-317.63875240698309,-91.71155127509752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":1362.26656090303},"     Begin Cumulative DFIT",{"$f":"+C272","v":1362.26656090303},{"$f":"+E273","v":1044.6278084960468},{"$f":"+F273","v":726.98905608906375},409.35030368208061,91.71155127509752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":1044.6278084960468},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":726.98905608906375},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":409.35030368208061},91.71155127509752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.38574999999999993},{"$f":"IF(G265=0,0,+G272/G265)","v":0.38574999999999998},0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.38574999999999993},{"$f":"IF(F267=0,0,+F273/F267)","v":0.38574999999999998},{"$f":"IF(G267=0,0,+G273/G267)","v":0.38574999999999993},0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":1362.26656090303},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":1044.6278084960468},{"$f":"+E276+F271","v":726.98905608906375},{"$f":"+F276+G271","v":409.35030368208061},91.71155127509752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":895.05239108457033},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":686.3536437156788},{"$f":"IF(F270<>0,+E277+F270,0)","v":477.65489634678733},{"$f":"IF(G270<>0,+F277+G270,0)","v":268.95614897789585},60.257401609004376,-8.5265128291212022E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":467.21416981845971},{"$f":"+E280","v":358.27416478036804},{"$f":"+F280","v":249.33415974227643},140.39415470418476,31.454149666093144,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"+BR280","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":108.94000503809167},{"$f":"+F270-F271","v":108.94000503809161},108.94000503809167,108.94000503809161,31.454149666093059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":467.21416981845971},"     End Excess Deferred",{"$f":"+E278-E279","v":358.27416478036804},{"$f":"+F278-F279","v":249.33415974227643},140.39415470418476,31.454149666093144,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"+BR278-BR279","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":467.2141698184596},{"$f":"+E270-E271","v":108.94000503809167},{"$f":"+F270-F271","v":108.94000503809161},{"$f":"+G270-G271","v":108.94000503809167},108.94000503809161,31.454149666093059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":1549.7425011231576},"     Begin Cumulative Difference",{"$f":"+$C303","v":1549.7425011231576},{"$f":"+E305","v":1301.4285525804253},{"$f":"+F305","v":1053.114604037693},804.80065549496055,556.48670695222813,308.17275840949571,59.858809866763295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-248.31394854273242},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-248.31394854273242},-248.31394854273242,-248.31394854273242,-248.31394854273242,-248.31394854273242,-248.31394854273242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":1301.4285525804253},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":1053.114604037693},804.80065549496055,556.48670695222813,308.17275840949571,59.858809866763295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-248.31394854273242},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-248.31394854273242},-248.31394854273242,-248.31394854273242,-248.31394854273242,-248.31394854273242,-59.858809866763295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999993},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38574999999999993},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-62.935170258155537},{"$f":"IF(F303=0,0,F306*$C308)","v":-62.935170258155537},{"$f":"IF(G303=0,0,G306*$C308)","v":-62.935170258155537},-62.935170258155537,-62.935170258155537,-62.935170258155537,-15.171215360731157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-95.78710565035901},{"$f":"+F306*F307","v":-95.78710565035901},{"$f":"+G306*G307","v":-95.787105650358995},-95.787105650358995,-95.787105650358995,-95.78710565035901,-23.090535906103938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":597.81316980825795},"     Begin Cumulative DFIT",{"$f":"+C310","v":597.81316980825795},{"$f":"+E311","v":502.02606415789893},{"$f":"+F311","v":406.23895850753991},310.45185285718094,214.66474720682194,118.87764155646295,23.090535906103938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":502.02606415789893},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":406.23895850753991},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":310.45185285718094},214.66474720682194,118.87764155646295,23.090535906103938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999993},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999993},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38574999999999993},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38574999999999987},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38574999999999987},0.38574999999999987,0.38574999999999993,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":597.81316980825795},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":502.02606415789893},{"$f":"+E314+F309","v":406.23895850753991},{"$f":"+F314+G309","v":310.45185285718094},214.66474720682194,118.87764155646295,23.090535906103938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":392.78223690966428},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":329.84706665150873},{"$f":"IF(F308<>0,+E315+F308,0)","v":266.91189639335317},{"$f":"IF(G308<>0,+F315+G308,0)","v":203.97672613519762},141.04155587704207,78.106385618886534,15.171215360730997,-1.5987211554602254E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":205.03093289859368},{"$f":"+E318","v":172.1789975063902},{"$f":"+F318","v":139.32706211418673},106.47512672198327,73.623191329779814,40.771255937576356,7.9193205453728837,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,{"$f":"+BR318","v":1.0302869668521453E-13},1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":32.851935392203472},{"$f":"+F308-F309","v":32.851935392203472},32.851935392203458,32.851935392203458,32.851935392203458,32.851935392203472,7.9193205453727806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":205.03093289859368},"     End Excess Deferred",{"$f":"+E316-E317","v":172.1789975063902},{"$f":"+F316-F317","v":139.32706211418673},106.47512672198327,73.623191329779814,40.771255937576356,7.9193205453728837,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,{"$f":"+BR316-BR317","v":1.0302869668521453E-13},1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13,1.0302869668521453E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":205.03093289859356},{"$f":"+E308-E309","v":32.851935392203472},{"$f":"+F308-F309","v":32.851935392203472},{"$f":"+G308-G309","v":32.851935392203458},32.851935392203458,32.851935392203458,32.851935392203472,7.9193205453727806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":40190.897746626819},"     Begin Cumulative Difference",{"$f":"+$C360","v":40190.897746626819},{"$f":"+E362","v":35807.819088399112},{"$f":"+F362","v":31424.740430171409},27041.661771943705,22658.583113716002,18275.504455488299,13892.425797260596,9509.3471390328923,5126.2684808051881,743.18982257748394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-4383.0786582277042},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-4383.0786582277042},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-4383.0786582277042},-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":35807.819088399112},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":31424.740430171409},27041.661771943705,22658.583113716002,18275.504455488299,13892.425797260596,9509.3471390328923,5126.2684808051881,743.18982257748394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-4383.0786582277042},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-4383.0786582277042},-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-4383.0786582277042,-743.18982257748394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38575000000000004},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-1110.8912859278116},{"$f":"IF(F360=0,0,F363*$C365)","v":-1110.8912859278116},{"$f":"IF(G360=0,0,G363*$C365)","v":-1110.8912859278116},-1110.8912859278116,-1110.8912859278116,-1110.8912859278116,-1110.8912859278116,-1110.8912859278116,-1110.8912859278116,-188.36146053226332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-1690.7725924113367},{"$f":"+F363*F364","v":-1690.772592411337},{"$f":"+G363*G364","v":-1690.772592411337},-1690.772592411337,-1690.772592411337,-1690.772592411337,-1690.7725924113372,-1690.772592411337,-1690.7725924113367,-286.68547405926461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":15503.638805761295},"     Begin Cumulative DFIT",{"$f":"+C367","v":15503.638805761295},{"$f":"+E368","v":13812.866213349958},{"$f":"+F368","v":12122.093620938622},10431.321028527285,8740.5484361159488,7049.7758437046123,5359.0032512932758,3668.2306588819383,1977.4580664706014,286.68547405926461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":13812.866213349958},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":12122.093620938622},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":10431.321028527285},8740.5484361159488,7049.7758437046123,5359.0032512932758,3668.2306588819383,1977.4580664706014,286.68547405926461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38575000000000004},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38575000000000004},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38575000000000004},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38574999999999998,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":15503.638805761295},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":13812.866213349958},{"$f":"+E371+F366","v":12122.093620938622},{"$f":"+F371+G366","v":10431.321028527285},8740.5484361159488,7049.7758437046123,5359.0032512932758,3668.2306588819383,1977.4580664706014,286.68547405926461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":10186.383033882568},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":9075.4917479547566},{"$f":"IF(F365<>0,+E372+F365,0)","v":7964.600462026945},{"$f":"IF(G365<>0,+F372+G365,0)","v":6853.7091760991334},5742.8178901713218,4631.9266042435102,3521.0353183156985,2410.1440323878869,1299.2527464600753,188.36146053226366,3.4106051316484809E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":5317.2557718787266},{"$f":"+E375","v":4737.3744653952017},{"$f":"+F375","v":4157.4931589116768},3577.6118524281515,2997.7305459446261,2417.8492394611008,1837.9679329775754,1258.0866264940498,678.20532001052447,98.324013526999352,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,{"$f":"+BR375","v":-1.9326762412674725E-12},-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":579.88130648352512},{"$f":"+F365-F366","v":579.88130648352535},579.88130648352535,579.88130648352535,579.88130648352535,579.88130648352535,579.88130648352558,579.88130648352535,579.88130648352512,98.324013527001284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":5317.2557718787266},"     End Excess Deferred",{"$f":"+E373-E374","v":4737.3744653952017},{"$f":"+F373-F374","v":4157.4931589116768},3577.6118524281515,2997.7305459446261,2417.8492394611008,1837.9679329775754,1258.0866264940498,678.20532001052447,98.324013526999352,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,{"$f":"+BR373-BR374","v":-1.9326762412674725E-12},-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12,-1.9326762412674725E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":5317.2557718787293},{"$f":"+E365-E366","v":579.88130648352512},{"$f":"+F365-F366","v":579.88130648352535},{"$f":"+G365-G366","v":579.88130648352535},579.88130648352535,579.88130648352535,579.88130648352535,579.88130648352558,579.88130648352535,579.88130648352512,98.324013527001284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":10793.553179537315},"     Begin Cumulative Difference",{"$f":"+$C379","v":10793.553179537315},{"$f":"+E381","v":10274.410125357386},{"$f":"+F381","v":9655.9670711774579},8470.5640169975286,7285.1609628175993,6099.75790863767,4914.3548544577407,3728.9518002778118,2543.5487460978829,1358.1456919179541,172.74263773802522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-519.14305417992887},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-618.44305417992882},-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":10274.410125357386},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":9655.9670711774579},8470.5640169975286,7285.1609628175993,6099.75790863767,4914.3548544577407,3728.9518002778118,2543.5487460978829,1358.1456919179541,172.74263773802522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-519.14305417992887},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-618.44305417992882},-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-1185.4030541799289,-172.74263773802522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999998},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-131.57680708190298},{"$f":"IF(F379=0,0,F382*$C384)","v":-156.74439208190296},{"$f":"IF(G379=0,0,G382*$C384)","v":-300.44040408190295},-300.44040408190295,-300.44040408190295,-300.44040408190295,-300.44040408190295,-300.44040408190295,-300.44040408190295,-300.44040408190295,-43.781621534702495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-200.25943314990755},{"$f":"+F382*F383","v":-238.56440814990754},{"$f":"+G382*G383","v":-457.26922814990752},-457.26922814990752,-457.26922814990752,-457.26922814990758,-457.26922814990758,-457.26922814990758,-457.26922814990769,-457.26922814990758,-66.635472507443296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":4163.6131390065193},"     Begin Cumulative DFIT",{"$f":"+C386","v":4163.6131390065193},{"$f":"+E387","v":3963.3537058566117},{"$f":"+F387","v":3724.789297706704},3267.5200695567964,2810.2508414068889,2352.9816132569813,1895.7123851070737,1438.4431569571661,981.17392880725856,523.90470065735087,66.635472507443296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":3963.3537058566117},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":3724.789297706704},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":3267.5200695567964},2810.2508414068889,2352.9816132569813,1895.7123851070737,1438.4431569571661,981.17392880725856,523.90470065735087,66.635472507443296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999998},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38574999999999998},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":4163.6131390065193},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":3963.3537058566117},{"$f":"+E390+F385","v":3724.789297706704},{"$f":"+F390+G385","v":3267.5200695567964},2810.2508414068889,2352.9816132569813,1895.7123851070737,1438.4431569571661,981.17392880725856,523.90470065735087,66.635472507443296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":2735.6260533537325},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":2604.0492462718294},{"$f":"IF(F384<>0,+E391+F384,0)","v":2447.3048541899266},{"$f":"IF(G384<>0,+F391+G384,0)","v":2146.8644501080234},1846.4240460261205,1545.9836419442177,1245.5432378623148,945.10283378041186,644.66242969850896,344.222025616606,43.781621534703049,5.5422333389287814E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":1427.9870856527868},{"$f":"+E394","v":1359.3044595847823},{"$f":"+F394","v":1277.4844435167777},1120.655619448773,963.82679538076843,806.99797131276387,650.16914724475919,493.34032317675457,336.51149910874994,179.68267504074521,22.853850972740588,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,{"$f":"+BR394","v":-2.1316282072803006E-13},-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":68.682626068004566},{"$f":"+F384-F385","v":81.820016068004577},156.82882406800456,156.82882406800456,156.82882406800456,156.82882406800462,156.82882406800462,156.82882406800462,156.82882406800474,156.82882406800462,22.853850972740801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":1427.9870856527868},"     End Excess Deferred",{"$f":"+E392-E393","v":1359.3044595847823},{"$f":"+F392-F393","v":1277.4844435167777},1120.655619448773,963.82679538076843,806.99797131276387,650.16914724475919,493.34032317675457,336.51149910874994,179.68267504074521,22.853850972740588,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,{"$f":"+BR392-BR393","v":-2.1316282072803006E-13},-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13,-2.1316282072803006E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":1427.9870856527868},{"$f":"+E384-E385","v":68.682626068004566},{"$f":"+F384-F385","v":81.820016068004577},{"$f":"+G384-G385","v":156.82882406800456},156.82882406800456,156.82882406800456,156.82882406800462,156.82882406800462,156.82882406800462,156.82882406800474,156.82882406800462,22.853850972740801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":4341.9531343519438},"     Begin Cumulative Difference",{"$f":"+$C398","v":4341.9531343519438},{"$f":"+E400","v":3883.8268001366678},{"$f":"+F400","v":3400.150465921392},2892.8441317061161,2384.5477974908399,1876.251463275564,1367.9551290602881,859.66879484501214,351.37246062973622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-458.12633421527596},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-483.67633421527592},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-507.30633421527591},-508.29633421527592,-508.29633421527592,-508.29633421527592,-508.28633421527593,-508.29633421527592,-508.29633421527592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":3883.8268001366678},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":3400.150465921392},2892.8441317061161,2384.5477974908399,1876.251463275564,1367.9551290602881,859.66879484501214,351.37246062973622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-458.12633421527596},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-483.67633421527592},-507.30633421527591,-508.29633421527592,-508.29633421527592,-508.29633421527592,-508.28633421527593,-508.29633421527592,-351.37246062973622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-116.11211940686169},{"$f":"IF(F398=0,0,F401*$C403)","v":-122.58776690686169},{"$f":"IF(G398=0,0,G401*$C403)","v":-128.57679040686168},-128.82770590686169,-128.82770590686169,-128.82770590686169,-128.8251714068617,-128.82770590686169,-89.055350146606642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-176.72223342354269},{"$f":"+F401*F402","v":-186.57814592354268},{"$f":"+G401*G402","v":-195.69341842354268},-196.07531092354267,-196.07531092354267,-196.07531092354267,-196.07145342354266,-196.07531092354265,-135.54192668792075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":1674.9084215762623},"     Begin Cumulative DFIT",{"$f":"+C405","v":1674.9084215762623},{"$f":"+E406","v":1498.1861881527195},{"$f":"+F406","v":1311.6080422291768},1115.9146238056342,919.83931288209146,723.76400195854876,527.68869103500606,331.61723761146339,135.54192668792075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":1498.1861881527195},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":1311.6080422291768},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":1115.9146238056342},919.83931288209146,723.76400195854876,527.68869103500606,331.61723761146339,135.54192668792075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":1674.9084215762623},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":1498.1861881527195},{"$f":"+E409+F404","v":1311.6080422291768},{"$f":"+F409+G404","v":1115.9146238056342},919.83931288209146,723.76400195854876,527.68869103500606,331.61723761146339,135.54192668792075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":1100.4680219015002},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":984.35590249463849},{"$f":"IF(F403<>0,+E410+F403,0)","v":861.76813558777678},{"$f":"IF(G403<>0,+F410+G403,0)","v":733.19134518091505},604.36363927405341,475.53593336719172,346.70822746033002,217.88305605346832,89.055350146606628,-1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":574.44039967476215},{"$f":"+E413","v":513.83028565808115},{"$f":"+F413","v":449.83990664140015},382.72327862471911,315.47567360803816,248.22806859135719,180.98046357467621,113.73418155799524,46.486576541314292,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,{"$f":"+BR413","v":1.8474111129762605E-13},1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":60.610114016680996},{"$f":"+F403-F404","v":63.99037901668099},67.116628016681005,67.247605016680978,67.247605016680978,67.247605016680978,67.246282016680965,67.24760501668095,46.486576541314108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":574.44039967476215},"     End Excess Deferred",{"$f":"+E411-E412","v":513.83028565808115},{"$f":"+F411-F412","v":449.83990664140015},382.72327862471911,315.47567360803816,248.22806859135719,180.98046357467621,113.73418155799524,46.486576541314292,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,{"$f":"+BR411-BR412","v":1.8474111129762605E-13},1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":574.44039967476192},{"$f":"+E403-E404","v":60.610114016680996},{"$f":"+F403-F404","v":63.99037901668099},{"$f":"+G403-G404","v":67.116628016681005},67.247605016680978,67.247605016680978,67.247605016680978,67.246282016680965,67.24760501668095,46.486576541314108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":60410.772981197319},"     Begin Cumulative Difference",{"$f":"+$C417","v":60410.772981197319},{"$f":"+E419","v":55577.689249450283},{"$f":"+F419","v":50434.90551770325},45005.641785956213,38624.848054209178,32019.204322462145,25413.560590715111,18807.916858968078,12202.273127221044,5596.6293954740104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-4833.0837317470341},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-5142.7837317470339},-5429.2637317470344,-6380.7937317470341,-6605.6437317470336,-6605.6437317470336,-6605.6437317470336,-6605.6437317470336,-6605.6437317470336,-6605.6437317470336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":55577.689249450283},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":50434.90551770325},45005.641785956213,38624.848054209178,32019.204322462145,25413.560590715111,18807.916858968078,12202.273127221044,5596.6293954740104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-4833.0837317470341},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-5142.7837317470339},-5429.2637317470344,-6380.7937317470341,-6605.6437317470336,-6605.6437317470336,-6605.6437317470336,-6605.6437317470336,-6605.6437317470336,-5596.6293954740104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-1224.9450718112857},{"$f":"IF(F417=0,0,F420*$C422)","v":-1303.4385368112858},{"$f":"IF(G417=0,0,G420*$C422)","v":-1376.0468928112859},-1617.2121713112858,-1674.2004038112857,-1674.2004038112857,-1674.2004038112857,-1674.2004038112857,-1674.2004038112857,-1418.465720282888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-1864.3620495214184},{"$f":"+F420*F421","v":-1983.8288245214183},{"$f":"+G420*G421","v":-2094.3384845214182},-2461.3911820214184,-2548.1270695214189,-2548.1270695214189,-2548.1270695214189,-2548.1270695214189,-2548.1270695214184,-2158.8997893041001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":23303.455677496866},"     Begin Cumulative DFIT",{"$f":"+C424","v":23303.455677496866},{"$f":"+E425","v":21439.093627975446},{"$f":"+F425","v":19455.264803454029},17360.926318932612,14899.535136911194,12351.408067389775,9803.2809978683563,7255.1539283469374,4707.0268588255185,2158.8997893041001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":21439.093627975446},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":19455.264803454029},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":17360.926318932612},14899.535136911194,12351.408067389775,9803.2809978683563,7255.1539283469374,4707.0268588255185,2158.8997893041001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":23303.455677496866},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":21439.093627975446},{"$f":"+E428+F423","v":19455.264803454029},{"$f":"+F428+G423","v":17360.926318932612},14899.535136911194,12351.408067389775,9803.2809978683563,7255.1539283469374,4707.0268588255185,2158.8997893041001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":15311.110412084461},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":14086.165340273175},{"$f":"IF(F422<>0,+E429+F422,0)","v":12782.72680346189},{"$f":"IF(G422<>0,+F429+G422,0)","v":11406.679910650604},9789.4677393393176,8115.2673355280322,6441.0669317167467,4766.8665279054612,3092.6661240941758,1418.4657202828901,2.0463630789890885E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":7992.3452654124048},{"$f":"+E432","v":7352.9282877022724},{"$f":"+F432","v":6672.5379999921397},5954.2464082820079,5110.0673975718755,4236.1407318617421,3362.2140661516087,2488.2874004414753,1614.3607347313421,740.43406902120933,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,{"$f":"+BR432","v":-2.7284841053187847E-12},-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":639.41697771013264},{"$f":"+F422-F423","v":680.3902877101325},718.29159171013225,844.17901071013262,873.92666571013319,873.92666571013319,873.92666571013319,873.92666571013319,873.92666571013274,740.43406902121205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":7992.3452654124048},"     End Excess Deferred",{"$f":"+E430-E431","v":7352.9282877022724},{"$f":"+F430-F431","v":6672.5379999921397},5954.2464082820079,5110.0673975718755,4236.1407318617421,3362.2140661516087,2488.2874004414753,1614.3607347313421,740.43406902120933,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,{"$f":"+BR430-BR431","v":-2.7284841053187847E-12},-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12,-2.7284841053187847E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":7992.3452654124085},{"$f":"+E422-E423","v":639.41697771013264},{"$f":"+F422-F423","v":680.3902877101325},{"$f":"+G422-G423","v":718.29159171013225},844.17901071013262,873.92666571013319,873.92666571013319,873.92666571013319,873.92666571013319,873.92666571013274,740.43406902121205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":5462.4009066863773},"     Begin Cumulative Difference",{"$f":"+$C436","v":5462.4009066863773},{"$f":"+E438","v":5468.8655922451881},{"$f":"+F438","v":5332.8702778039988},5167.9449633628101,5003.0396489216209,4625.684334480432,4052.789020039243,3479.8937055980541,2906.9983911568652,2334.1030767156763,1761.2077622744873,1188.3124478332984,615.41713339210935,42.521818950920306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":6.4646855588109702},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-135.99531444118907},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-164.92531444118902},-164.90531444118903,-377.35531444118908,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":5468.8655922451881},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":5332.8702778039988},5167.9449633628101,5003.0396489216209,4625.684334480432,4052.789020039243,3479.8937055980541,2906.9983911568652,2334.1030767156763,1761.2077622744873,1188.3124478332984,615.41713339210935,42.521818950920306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":6.4646855588109702},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-135.99531444118907},-164.92531444118902,-164.90531444118903,-377.35531444118908,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-572.89531444118904,-42.521818950920306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38559360963256378},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38559360963256378},0.38559360963256373,0.38559360963256378,0.38559360963256378,0.38559360963256378,0.38559360963256373,0.38559360963256373,0.38559360963256367,0.38559360963256367,0.38559360963256367,0.38559360963256362,0.38559360963256351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":1.6384745548806405},{"$f":"IF(F436=0,0,F439*$C441)","v":-34.468012445119371},{"$f":"IF(G436=0,0,G439*$C441)","v":-41.80032094511936},-41.795251945119361,-95.640704445119383,-145.20031744511937,-145.20031744511937,-145.20031744511937,-145.20031744511937,-145.20031744511937,-145.20031744511937,-145.20031744511937,-145.20031744511937,-10.777155013110752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":1.6384745548806405},{"$f":"+F439*F440","v":-52.438924188493623},{"$f":"+G439*G440","v":-63.594147315163674},-63.586435442971016,-145.50579780940922,-220.90477223696072,-220.90477223696072,-220.9047722369607,-220.9047722369607,-220.90477223696067,-220.90477223696067,-220.90477223696067,-220.90477223696064,-16.396141657427705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":2107.1211497542699},"     Begin Cumulative DFIT",{"$f":"+C443","v":2107.1211497542699},{"$f":"+E444","v":2108.7596243091507},{"$f":"+F444","v":2056.320700120657},1992.7265528054934,1929.1401173625225,1783.6343195531133,1562.7295473161525,1341.8247750791918,1120.920002842231,900.01523060527029,679.11045836830965,458.20568613134901,237.30091389438834,16.396141657427705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":2108.7596243091507},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":2056.320700120657},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":1992.7265528054934},1929.1401173625225,1783.6343195531133,1562.7295473161525,1341.8247750791918,1120.920002842231,900.01523060527029,679.11045836830965,458.20568613134901,237.30091389438834,16.396141657427705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38559360963256378},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38559360963256378},0.38559360963256373,0.38559360963256378,0.38559360963256378,0.38559360963256378,0.38559360963256373,0.38559360963256373,0.38559360963256367,0.38559360963256367,0.38559360963256367,0.38559360963256362,0.38559360963256351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38559360963256378},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38559360963256378},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38559360963256373},0.38559360963256378,0.38559360963256378,0.38559360963256378,0.38559360963256373,0.38559360963256373,0.38559360963256367,0.38559360963256367,0.38559360963256367,0.38559360963256362,0.38559360963256351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":2107.1211497542699},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":2108.7596243091507},{"$f":"+E447+F442","v":2056.320700120657},{"$f":"+F447+G442","v":1992.7265528054934},1929.1401173625225,1783.6343195531133,1562.7295473161525,1341.8247750791918,1120.920002842231,900.01523060527029,679.11045836830965,458.20568613134901,237.30091389438834,16.396141657427705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":1384.4455097996624},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":1386.083984354543},{"$f":"IF(F441<>0,+E448+F441,0)","v":1351.6159719094235},{"$f":"IF(G441<>0,+F448+G441,0)","v":1309.815650964304},1268.0203990191847,1172.3796945740653,1027.1793771289458,881.97905968382645,736.77874223870708,591.57842479358771,446.37810734846835,301.17778990334898,155.97747245822961,10.777155013110246,-5.0626169922907138E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":722.6756399546075},{"$f":"+E451","v":722.6756399546075},{"$f":"+F451","v":704.70472821123326},682.91090184118889,661.11971834333724,611.25462497904743,535.55017018720605,459.84571539536466,384.14126060352334,308.43680581168201,232.73235101984071,157.02789622799941,81.323441436158106,5.6189866443168341,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,{"$f":"+BR451","v":-1.1901590823981678E-13},-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":17.970911743374252},21.793826370044314,21.791183497851655,49.865093364289834,75.704454791841357,75.704454791841357,75.704454791841329,75.704454791841329,75.7044547918413,75.7044547918413,75.7044547918413,75.704454791841272,5.6189866443169532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":722.6756399546075},"     End Excess Deferred",{"$f":"+E449-E450","v":722.6756399546075},{"$f":"+F449-F450","v":704.70472821123326},682.91090184118889,661.11971834333724,611.25462497904743,535.55017018720605,459.84571539536466,384.14126060352334,308.43680581168201,232.73235101984071,157.02789622799941,81.323441436158106,5.6189866443168341,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,{"$f":"+BR449-BR450","v":-1.1901590823981678E-13},-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13,-1.1901590823981678E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":722.67563995460739},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":17.970911743374252},{"$f":"+G441-G442","v":21.793826370044314},21.791183497851655,49.865093364289834,75.704454791841357,75.704454791841357,75.704454791841329,75.704454791841329,75.7044547918413,75.7044547918413,75.7044547918413,75.704454791841272,5.6189866443169532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":6741.1700499522849},"     Begin Cumulative Difference",{"$f":"+$C474","v":6741.1700499522849},{"$f":"+E476","v":21789.507241091709},{"$f":"+F476","v":31065.674432231132},36218.891623370553,38427.118814509973,40635.336005649398,42843.563196788818,41370.570387928245,36216.35757906767,31062.144770207095,25907.93196134652,20753.719152485945,15599.506343625369,10445.293534764794,5291.0807259042185,136.86791704364259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":15048.337191139424},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":9276.1671911394224},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":5153.2171911394225},2208.2271911394237,2208.2171911394244,2208.2271911394237,-1472.9928088605761,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":21789.507241091709},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":31065.674432231132},36218.891623370553,38427.118814509973,40635.336005649398,42843.563196788818,41370.570387928245,36216.35757906767,31062.144770207095,25907.93196134652,20753.719152485945,15599.506343625369,10445.293534764794,5291.0807259042185,136.86791704364259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":15048.337191139424},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":9276.1671911394224},5153.2171911394225,2208.2271911394237,2208.2171911394244,2208.2271911394237,-1472.9928088605761,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-5154.2128088605759,-136.86791704364259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.27426658786203695,0.27426658786203689,0.27426658786203689,0.27426658786203689,0.27426658786203684,0.27426658786203684,0.27426658786203678,0.27426658786203673,0.27426658786203678,0.27426658786203584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":3814.0010610942873},{"$f":"IF(F474=0,0,F477*$C479)","v":2351.0445745942866},{"$f":"IF(G474=0,0,G477*$C479)","v":1306.0828970942866},559.67518159428698,559.67264709428707,559.67518159428698,-373.33002740571305,-1306.335236405713,-1306.335236405713,-1306.335236405713,-1306.335236405713,-1306.335236405713,-1306.335236405713,-1306.335236405713,-1306.335236405713,-34.689173574711219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":3814.0010610942873},{"$f":"+F477*F478","v":2351.0445745942866},{"$f":"+G477*G478","v":1306.0828970942866},559.67518159428698,559.67264709428707,559.67518159428698,-403.9927116315078,-1413.6283602009951,-1413.6283602009951,-1413.6283602009951,-1413.6283602009948,-1413.6283602009948,-1413.6283602009946,-1413.6283602009942,-1413.6283602009946,-37.538296595344036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":2600.4063467690939},"     Begin Cumulative DFIT",{"$f":"+C481","v":2600.4063467690939},{"$f":"+E482","v":6414.4074078633812},{"$f":"+F482","v":8765.4519824576673},10071.534879551953,10631.210061146239,11190.882708240526,11750.557889834812,11346.565178203304,9932.9368180023084,8519.3084578013131,7105.6800976003178,5692.0517373993225,4278.4233771983272,2864.7950169973328,1451.1666567963387,37.538296595344036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":6414.4074078633812},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":8765.4519824576673},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":10071.534879551953},10631.210061146239,11190.882708240526,11750.557889834812,11346.565178203304,9932.9368180023084,8519.3084578013131,7105.6800976003178,5692.0517373993225,4278.4233771983272,2864.7950169973328,1451.1666567963387,37.538296595344036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.29438056294209264},{"$f":"IF(G474=0,0,+G481/G474)","v":0.28215875375824356},0.27807407759140834,0.27665904676496134,0.2753978140277884,0.27426658786203695,0.27426658786203689,0.27426658786203689,0.27426658786203689,0.27426658786203684,0.27426658786203684,0.27426658786203678,0.27426658786203673,0.27426658786203678,0.27426658786203584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.29438056294209264},{"$f":"IF(F476=0,0,+F482/F476)","v":0.28215875375824356},{"$f":"IF(G476=0,0,+G482/G476)","v":0.27807407759140834},0.27665904676496134,0.2753978140277884,0.27426658786203695,0.27426658786203689,0.27426658786203689,0.27426658786203689,0.27426658786203684,0.27426658786203684,0.27426658786203678,0.27426658786203673,0.27426658786203678,0.27426658786203584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":2600.4063467690939},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":6414.4074078633812},{"$f":"+E485+F480","v":8765.4519824576673},{"$f":"+F485+G480","v":10071.534879551953},10631.210061146239,11190.882708240526,11750.557889834812,11346.565178203304,9932.9368180023084,8519.3084578013131,7105.6800976003178,5692.0517373993225,4278.4233771983272,2864.7950169973328,1451.1666567963387,37.538296595344036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":1708.5495491604067},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":5522.5506102546942},{"$f":"IF(F479<>0,+E486+F479,0)","v":7873.5951848489804},{"$f":"IF(G479<>0,+F486+G479,0)","v":9179.6780819432679},9739.3532635375541,10299.025910631841,10858.701092226127,10485.371064820414,9179.0358284147005,7872.7005920089878,6566.365355603275,5260.0301191975623,3953.6948827918495,2647.3596463861368,1341.0244099804238,34.689173574710821,-3.979039320256561E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":891.8567976086872},{"$f":"+E489","v":891.8567976086872},{"$f":"+F489","v":891.8567976086872},891.8567976086872,891.8567976086872,891.8567976086872,891.8567976086872,861.19411338289251,753.90098958761041,646.60786579232831,539.31474199704621,432.02161820176434,324.72849440648247,217.43537061120082,110.14224681591963,2.8491230206379896,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,{"$f":"+BR489","v":5.1727511163335294E-12},5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,30.662684225794749,107.2931237952821,107.2931237952821,107.2931237952821,107.29312379528187,107.29312379528187,107.29312379528164,107.29312379528119,107.29312379528164,2.8491230206328169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":891.8567976086872},"     End Excess Deferred",{"$f":"+E487-E488","v":891.8567976086872},{"$f":"+F487-F488","v":891.8567976086872},891.8567976086872,891.8567976086872,891.8567976086872,891.8567976086872,861.19411338289251,753.90098958761041,646.60786579232831,539.31474199704621,432.02161820176434,324.72849440648247,217.43537061120082,110.14224681591963,2.8491230206379896,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,{"$f":"+BR487-BR488","v":5.1727511163335294E-12},5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12,5.1727511163335294E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":891.85679760868197},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,30.662684225794749,107.2931237952821,107.2931237952821,107.2931237952821,107.29312379528187,107.29312379528187,107.29312379528164,107.29312379528119,107.29312379528164,2.8491230206328169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":17634.685067999992},{"$f":"SUM(E493:CI493)","v":17634.685067999999},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1506.4777407602303},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1576.2286344333929},1693.2130487684385,1813.611374584729,1792.0555797009304,1786.4407914623889,1792.1695378413533,1860.8819798654674,1840.1209513901001,1178.5844852033415,205.85142955986396,182.99757858712317,182.99757858712292,112.91211043959814,107.29312379528164,2.8491230206328169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1506.4777407602303},{"$f":"SUM(F498:F518)","v":1576.2286344333927},1693.2130487684385,1813.6113745847292,1792.0555797009304,1786.4407914623889,1792.1695378413533,1860.8819798654677,1840.1209513900999,1178.5844852033413,205.85142955986396,182.99757858712317,182.99757858712292,112.91211043959814,107.29312379528164,2.8491230206328169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":5.7109830702118565},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":4.3322018483101434},{"$f":"+F243","v":4.3322018483101434},1.4573405566860078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":6.0515911330698717},{"$f":"+F262","v":6.0515911330698753},6.0515911330698788,1.8915043782390257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":108.94000503809167},{"$f":"+F281","v":108.94000503809161},108.94000503809167,108.94000503809161,31.454149666093059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":32.851935392203472},{"$f":"+F319","v":32.851935392203472},32.851935392203458,32.851935392203458,32.851935392203458,32.851935392203472,7.9193205453727806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":579.88130648352512},{"$f":"+F376","v":579.88130648352535},579.88130648352535,579.88130648352535,579.88130648352535,579.88130648352535,579.88130648352558,579.88130648352535,579.88130648352512,98.324013527001284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":68.682626068004566},{"$f":"+F395","v":81.820016068004577},156.82882406800456,156.82882406800456,156.82882406800456,156.82882406800462,156.82882406800462,156.82882406800462,156.82882406800474,156.82882406800462,22.853850972740801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":60.610114016680996},{"$f":"+F414","v":63.99037901668099},67.116628016681005,67.247605016680978,67.247605016680978,67.247605016680978,67.246282016680965,67.24760501668095,46.486576541314108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":639.41697771013264},{"$f":"+F433","v":680.3902877101325},718.29159171013225,844.17901071013262,873.92666571013319,873.92666571013319,873.92666571013319,873.92666571013319,873.92666571013274,740.43406902121205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":17.970911743374252},21.793826370044314,21.791183497851655,49.865093364289834,75.704454791841357,75.704454791841357,75.704454791841329,75.704454791841329,75.7044547918413,75.7044547918413,75.7044547918413,75.704454791841272,5.6189866443169532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,30.662684225794749,107.2931237952821,107.2931237952821,107.2931237952821,107.29312379528187,107.29312379528187,107.29312379528164,107.29312379528119,107.29312379528164,2.8491230206328169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3912","index":30,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":20772.194120999993}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":20772.194120999986},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":20772.19412099999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":302331.77999999997},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":160646.61999999997},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":397.5},{"$f":"IFERROR(+B11/$B$32,0)","v":8.091473425148384E-4},{"$f":"+C11*$D$8","v":244.63095634478074},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":12.720809729928598},{"$f":"+F11*E11","v":267.13700432850055},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":900},1.8320317189015208E-3,553.88141059195641,17,28.801833350781731,489.63116696328944,64.250243628666965,81.731583831865365,5.0876628360973532E-4]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3874.0299999999997},7.8859398221956204E-3,2384.1702234172853,16,123.97685161769883,1983.6296258831812,400.54059753410411,509.52051815750104,3.1716852689306577E-3]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11813.89},2.4048245781792765E-2,7270.5489530868972,15,378.06854556051866,5671.0281834077796,1599.5207696791176,2034.721714572757,1.2665823374141065E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3557.8},7.2422249438975905E-3,2189.5547584489586,14,113.85684743934584,1593.9958641508417,595.55889429811691,757.59979958148358,4.7159398659086865E-3]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":92632.489999999991},0.18856184431203105,57008.238030939217,13,2964.4283776088391,38537.568908914909,18470.669122024308,23496.207275139604,0.14626020314115298]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":174022.94},0.35423949544055139,107097.85720284378,12,5569.0885745478763,66829.062894574512,40268.794308269265,51225.211795865944,0.31886890490360742]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":43082.93},8.7699215892459895E-2,26514.260045371684,11,1378.7415223593275,15166.156745952603,11348.103299419081,14435.718897963996,8.9860084812017821E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":70220.730000000025},0.14294067187157738,43215.507761329915,10,2247.2064035891553,22472.064035891555,20743.443725438359,26387.363129792106,0.16425719464120758]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":46586.509999999995},9.4831071103247649E-2,28670.446525951422,9,1490.8632193494739,13417.768974145265,15252.677551806157,19402.657851240278,0.12077850035836597]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15550.720000000001},3.1654902546395844E-2,9570.2830325783871,8,497.65471769407611,3981.2377415526089,5589.0452910257782,7109.7243830488987,4.425691858969022E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":17505.78},3.5634604693457625E-2,10773.473466569398,7,560.2206202616087,3921.5443418312607,6851.929124738137,8716.216282465075,5.4257078564523026E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9830.64},2.0011160330113385E-2,6050.0097224685669,5,314.60050556836546,1573.0025278418273,4477.0071946267399,5695.1206435618542,3.5451232298331928E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1281.9100000000001},2.6094442008633874E-3,788.9179100577054,4,41.023731323000682,164.09492529200273,624.8229847657027,794.82612477860107,4.9476678985129049E-3]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":491257.87000000005},null,{"$f":"SUM(D11:D31)","v":302331.77999999997},null,{"$f":"SUM(F11:F31)","v":15721.252559999999},{"$f":"SUM(G11:G31)","v":176067.92294073015},{"$f":"SUM(H11:H31)","v":126286.36310725354},{"$f":"SUM(I11:I31)","v":160646.61999999997}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":12.720809729928598},{"$f":"+$F11","v":12.720809729928598},12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,{"$f":"+$F11","v":12.720809729928598},12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598,12.720809729928598]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,81.731583831865365,null,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731,28.801833350781731]
[2002,null,509.52051815750104,null,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,{"$f":"+$F16","v":123.97685161769883},123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883,123.97685161769883]
[2003,null,2034.721714572757,null,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,{"$f":"+$F17","v":378.06854556051866},378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866,378.06854556051866]
[2004,null,757.59979958148358,null,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,{"$f":"+$F18","v":113.85684743934584},113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584,113.85684743934584]
[2005,null,23496.207275139604,null,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391,2964.4283776088391]
[2006,null,51225.211795865944,null,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763,5569.0885745478763]
[2007,null,14435.718897963996,null,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275,1378.7415223593275]
[2008,null,26387.363129792106,null,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553,2247.2064035891553]
[2009,null,19402.657851240278,null,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739,1490.8632193494739]
[2010,null,7109.7243830488987,null,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611,497.65471769407611]
[{"$f":"A51+1","v":2011},null,8716.216282465075,null,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,{"$f":"+$F25","v":560.2206202616087},560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,{"$f":"+$F25","v":560.2206202616087},560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087,560.2206202616087]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,5695.1206435618542,null,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546,314.60050556836546]
[2014,null,794.82612477860107,null,{"$f":"+$F28","v":41.023731323000682},41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682,41.023731323000682]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":160646.61999999997},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":15721.252559999999},15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,{"$f":"SUM(BQ38:BQ58)","v":15721.252559999999},15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999,15721.252559999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3429.79},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":257.24},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":237.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":220.1},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.36},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.35},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.36},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.35},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.35},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.36},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.35},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.36},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.35},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.35},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.36},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":219.35},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":82.26},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":208.56000000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":59.59},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":56.75},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":56.75},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.47},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":3638.35},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":316.83000000000004},{"$f":"SUM(F67:F88)","v":294.69},{"$f":"SUM(G67:G88)","v":276.85000000000002},254.83,219.35,219.36,219.35,219.35,219.36,219.35,219.36,219.35,219.35,219.36,219.35,82.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":81.731583831865365},"     Begin Cumulative Difference",{"$f":"+$C170","v":81.731583831865365},{"$f":"+E172","v":52.92975048108363},{"$f":"+F172","v":24.127917130301899},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":-28.801833350781731},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":-28.801833350781731},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":-28.801833350781731},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":52.92975048108363},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":24.127917130301899},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":-28.801833350781731},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":-28.801833350781731},-24.127917130301899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.38574999999999998},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.38574999999999998},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":-7.29982466275563},{"$f":"IF(F170=0,0,F173*$C175)","v":-7.29982466275563},{"$f":"IF(G170=0,0,G173*$C175)","v":-6.1152205966750168},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":-11.110307215064052},{"$f":"+F173*F174","v":-11.110307215064052},{"$f":"+G173*G174","v":-9.3073440330139565},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":31.527958463142063},"     Begin Cumulative DFIT",{"$f":"+C177","v":31.527958463142063},{"$f":"+E178","v":20.417651248078009},{"$f":"+F178","v":9.3073440330139565},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":20.417651248078009},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":9.3073440330139565},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38574999999999998},{"$f":"IF(G170=0,0,+G177/G170)","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.38574999999999998},{"$f":"IF(F172=0,0,+F178/F172)","v":0.38574999999999998},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":31.527958463142063},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":20.417651248078009},{"$f":"+E181+F176","v":9.3073440330139565},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":20.714869922186278},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":13.415045259430649},{"$f":"IF(F175<>0,+E182+F175,0)","v":6.1152205966750186},{"$f":"IF(G175<>0,+F182+G175,0)","v":1.7763568394002505E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":10.813088540955786},{"$f":"+E185","v":7.0026059886473631},{"$f":"+F185","v":3.1921234363389406},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":3.8104825523084225},{"$f":"+F175-F176","v":3.8104825523084225},3.1921234363389397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":10.813088540955786},"     End Excess Deferred",{"$f":"+E183-E184","v":7.0026059886473631},{"$f":"+F183-F184","v":3.1921234363389406},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":10.813088540955786},{"$f":"+E175-E176","v":3.8104825523084225},{"$f":"+F175-F176","v":3.8104825523084225},{"$f":"+G175-G176","v":3.1921234363389397},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":509.52051815750104},"     Begin Cumulative Difference",{"$f":"+$C189","v":509.52051815750104},{"$f":"+E191","v":385.54366653980219},{"$f":"+F191","v":261.56681492210339},137.58996330440456,13.613111686705736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":-123.97685161769883},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":-123.97685161769883},-123.97685161769883,-123.97685161769883,-123.97685161769883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":385.54366653980219},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":261.56681492210339},137.58996330440456,13.613111686705736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":-123.97685161769883},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":-123.97685161769883},-123.97685161769883,-123.97685161769883,-13.613111686705736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.38574999999999998},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.38575000000000004},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":-31.421933042505771},{"$f":"IF(F189=0,0,F192*$C194)","v":-31.421933042505771},{"$f":"IF(G189=0,0,G192*$C194)","v":-31.421933042505771},-31.421933042505771,-3.4502431569955689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":-47.824070511527317},{"$f":"+F192*F193","v":-47.824070511527324},{"$f":"+G192*G193","v":-47.824070511527324},-47.824070511527324,-5.2512578331467381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":196.54753987925602},"     Begin Cumulative DFIT",{"$f":"+C196","v":196.54753987925602},{"$f":"+E197","v":148.72346936772871},{"$f":"+F197","v":100.89939885620139},53.075328344674062,5.2512578331467381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":148.72346936772871},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":100.89939885620139},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":53.075328344674062},5.2512578331467381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38575000000000004},{"$f":"IF(G189=0,0,+G196/G189)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38575000000000004},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38575000000000004},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38575000000000004},0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":196.54753987925602},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":148.72346936772871},{"$f":"+E200+F195","v":100.89939885620139},{"$f":"+F200+G195","v":53.075328344674062},5.2512578331467381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":129.13797532701864},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":97.716042284512866},{"$f":"IF(F194<>0,+E201+F194,0)","v":66.294109242007096},{"$f":"IF(G194<>0,+F201+G194,0)","v":34.872176199501325},3.4502431569955547,-1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":67.409564552237384},{"$f":"+E204","v":51.007427083215838},{"$f":"+F204","v":34.605289614194284},18.20315214517273,1.8010146761511763,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,{"$f":"+BR204","v":7.1054273576010019E-15},7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":16.402137469021547},{"$f":"+F194-F195","v":16.402137469021554},16.402137469021554,16.402137469021554,1.8010146761511692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":67.409564552237384},"     End Excess Deferred",{"$f":"+E202-E203","v":51.007427083215838},{"$f":"+F202-F203","v":34.605289614194284},18.20315214517273,1.8010146761511763,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,{"$f":"+BR202-BR203","v":7.1054273576010019E-15},7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":67.409564552237384},{"$f":"+E194-E195","v":16.402137469021547},{"$f":"+F194-F195","v":16.402137469021554},{"$f":"+G194-G195","v":16.402137469021554},16.402137469021554,1.8010146761511692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":2034.721714572757},"     Begin Cumulative Difference",{"$f":"+$C208","v":2034.721714572757},{"$f":"+E210","v":1656.6531690122383},{"$f":"+F210","v":1278.5846234517196},900.51607789120089,522.44753233068218,144.37898677016352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-378.06854556051866},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-378.06854556051866},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-378.06854556051866},-378.06854556051866,-378.06854556051866,-378.06854556051866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":1656.6531690122383},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":1278.5846234517196},900.51607789120089,522.44753233068218,144.37898677016352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-378.06854556051866},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-378.06854556051866},-378.06854556051866,-378.06854556051866,-378.06854556051866,-144.37898677016352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38575000000000004},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-95.821472872313464},{"$f":"IF(F208=0,0,F211*$C213)","v":-95.821472872313464},{"$f":"IF(G208=0,0,G211*$C213)","v":-95.821472872313464},-95.821472872313464,-95.821472872313464,-36.592854196897946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-145.83994144997007},{"$f":"+F211*F212","v":-145.8399414499701},{"$f":"+G211*G212","v":-145.8399414499701},-145.8399414499701,-145.83994144997013,-55.694194146590611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":784.89390139644104},"     Begin Cumulative DFIT",{"$f":"+C215","v":784.89390139644104},{"$f":"+E216","v":639.05395994647097},{"$f":"+F216","v":493.2140184965009},347.37407704653083,201.53413559656073,55.694194146590604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":639.05395994647097},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":493.2140184965009},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":347.37407704653083},201.53413559656073,55.694194146590604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38575000000000004},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38575000000000004},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38575000000000004},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38575000000000009},0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":784.89390139644104},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":639.05395994647097},{"$f":"+E219+F214","v":493.2140184965009},{"$f":"+F219+G214","v":347.37407704653083},201.53413559656073,55.694194146590604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":515.70021855846528},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":419.87874568615183},{"$f":"IF(F213<>0,+E220+F213,0)","v":324.05727281383838},{"$f":"IF(G213<>0,+F220+G213,0)","v":228.23579994152493},132.41432706921148,36.592854196898017,7.1054273576010019E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":269.19368283797576},{"$f":"+E223","v":219.17521426031914},{"$f":"+F223","v":169.15674568266252},119.13827710500588,69.11980852734925,19.101339949692587,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,{"$f":"+BR223","v":-7.815970093361102E-14},-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":50.018468577656606},{"$f":"+F213-F214","v":50.018468577656634},50.018468577656634,50.018468577656634,50.018468577656662,19.101339949692665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":269.19368283797576},"     End Excess Deferred",{"$f":"+E221-E222","v":219.17521426031914},{"$f":"+F221-F222","v":169.15674568266252},119.13827710500588,69.11980852734925,19.101339949692587,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,{"$f":"+BR221-BR222","v":-7.815970093361102E-14},-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":269.19368283797581},{"$f":"+E213-E214","v":50.018468577656606},{"$f":"+F213-F214","v":50.018468577656634},{"$f":"+G213-G214","v":50.018468577656634},50.018468577656634,50.018468577656662,19.101339949692665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":757.59979958148358},"     Begin Cumulative Difference",{"$f":"+$C227","v":757.59979958148358},{"$f":"+E229","v":643.74295214213771},{"$f":"+F229","v":529.88610470279184},416.02925726344597,302.1724098241001,188.31556238475426,74.458714945408417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":-113.85684743934584},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":-113.85684743934584},-113.85684743934584,-113.85684743934584,-113.85684743934584,-113.85684743934584,-113.85684743934584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":643.74295214213771},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":529.88610470279184},416.02925726344597,302.1724098241001,188.31556238475426,74.458714945408417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":-113.85684743934584},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":-113.85684743934584},-113.85684743934584,-113.85684743934584,-113.85684743934584,-113.85684743934584,-74.458714945408417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.38574999999999998},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.38575000000000004},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":-28.857017983502203},{"$f":"IF(F227=0,0,F230*$C232)","v":-28.857017983502203},{"$f":"IF(G227=0,0,G230*$C232)","v":-28.857017983502203},-28.857017983502203,-28.857017983502203,-28.857017983502203,-18.871561302913765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":-43.920278899727656},{"$f":"+F230*F231","v":-43.920278899727663},{"$f":"+G230*G231","v":-43.920278899727663},-43.920278899727663,-43.92027889972767,-43.920278899727677,-28.722449290191307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":292.2441226885573},"     Begin Cumulative DFIT",{"$f":"+C234","v":292.2441226885573},{"$f":"+E235","v":248.32384378882963},{"$f":"+F235","v":204.40356488910197},160.48328598937431,116.56300708964665,72.642728189918984,28.722449290191307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":248.32384378882963},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":204.40356488910197},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":160.48328598937431},116.56300708964665,72.642728189918984,28.722449290191307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.38575000000000004},{"$f":"IF(G227=0,0,+G234/G227)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.38575000000000004},{"$f":"IF(F229=0,0,+F235/F229)","v":0.38575000000000004},{"$f":"IF(G229=0,0,+G235/G229)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":292.2441226885573},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":248.32384378882963},{"$f":"+E238+F233","v":204.40356488910197},{"$f":"+F238+G233","v":160.48328598937431},116.56300708964665,72.642728189918984,28.722449290191307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":192.01366920392701},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":163.15665122042481},{"$f":"IF(F232<>0,+E239+F232,0)","v":134.2996332369226},{"$f":"IF(G232<>0,+F239+G232,0)","v":105.4426152534204},76.585597269918196,47.728579286415993,18.87156130291379,2.4868995751603507E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":100.23045348463029},{"$f":"+E242","v":85.167192568404829},{"$f":"+F242","v":70.103931652179369},55.04067073595391,39.97740981972845,24.914148903502984,9.8508879872775097,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,{"$f":"+BR242","v":-3.1974423109204508E-14},-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":15.063260916225452},{"$f":"+F232-F233","v":15.06326091622546},15.06326091622546,15.06326091622546,15.063260916225467,15.063260916225474,9.8508879872775417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":100.23045348463029},"     End Excess Deferred",{"$f":"+E240-E241","v":85.167192568404829},{"$f":"+F240-F241","v":70.103931652179369},55.04067073595391,39.97740981972845,24.914148903502984,9.8508879872775097,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,{"$f":"+BR240-BR241","v":-3.1974423109204508E-14},-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":100.23045348463032},{"$f":"+E232-E233","v":15.063260916225452},{"$f":"+F232-F233","v":15.06326091622546},{"$f":"+G232-G233","v":15.06326091622546},15.06326091622546,15.063260916225467,15.063260916225474,9.8508879872775417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":23496.207275139604},"     Begin Cumulative Difference",{"$f":"+$C246","v":23496.207275139604},{"$f":"+E248","v":20531.778897530767},{"$f":"+F248","v":17567.350519921929},14602.922142313089,11638.49376470425,8674.0653870954102,5709.6370094865706,2745.2086318777315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":-2964.4283776088391},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":-2964.4283776088391},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-2964.4283776088391},-2964.4283776088391,-2964.4283776088391,-2964.4283776088391,-2964.4283776088391,-2964.4283776088391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":20531.778897530767},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":17567.350519921929},14602.922142313089,11638.49376470425,8674.0653870954102,5709.6370094865706,2745.2086318777315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":-2964.4283776088391},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":-2964.4283776088391},-2964.4283776088391,-2964.4283776088391,-2964.4283776088391,-2964.4283776088391,-2964.4283776088391,-2745.2086318777315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.38574999999999998},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.38574999999999998},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":-751.33437230496031},{"$f":"IF(F246=0,0,F249*$C251)","v":-751.33437230496031},{"$f":"IF(G246=0,0,G249*$C251)","v":-751.33437230496031},-751.33437230496031,-751.33437230496031,-751.33437230496031,-751.33437230496031,-695.77312774941106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-1143.5282466626097},{"$f":"+F249*F250","v":-1143.5282466626097},{"$f":"+G249*G250","v":-1143.5282466626095},-1143.5282466626095,-1143.5282466626097,-1143.5282466626097,-1143.5282466626097,-1058.9642297468351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":9063.6619563851018},"     Begin Cumulative DFIT",{"$f":"+C253","v":9063.6619563851018},{"$f":"+E254","v":7920.1337097224923},{"$f":"+F254","v":6776.6054630598828},5633.0772163972733,4489.5489697346638,3346.0207230720544,2202.4924764094449,1058.9642297468351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":7920.1337097224923},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":6776.6054630598828},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":5633.0772163972733},4489.5489697346638,3346.0207230720544,2202.4924764094449,1058.9642297468351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38574999999999998},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38574999999999993},0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38574999999999998},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38574999999999993},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":9063.6619563851018},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":7920.1337097224923},{"$f":"+E257+F252","v":6776.6054630598828},{"$f":"+F257+G252","v":5633.0772163972733},4489.5489697346638,3346.0207230720544,2202.4924764094449,1058.9642297468351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":5955.1137338841327},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":5203.7793615791725},{"$f":"IF(F251<>0,+E258+F251,0)","v":4452.4449892742123},{"$f":"IF(G251<>0,+F258+G251,0)","v":3701.1106169692521},2949.7762446642919,2198.4418723593317,1447.1075000543715,695.77312774941117,1.1368683772161603E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":3108.5482225009691},{"$f":"+E261","v":2716.3543481433198},{"$f":"+F261","v":2324.1604737856705},1931.9665994280213,1539.772725070372,1147.5788507127227,755.38497635507326,363.19110199742386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":392.19387435764941},{"$f":"+F251-F252","v":392.19387435764941},392.19387435764918,392.19387435764918,392.19387435764941,392.19387435764941,392.19387435764941,363.19110199742408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":3108.5482225009691},"     End Excess Deferred",{"$f":"+E259-E260","v":2716.3543481433198},{"$f":"+F259-F260","v":2324.1604737856705},1931.9665994280213,1539.772725070372,1147.5788507127227,755.38497635507326,363.19110199742386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":3108.5482225009691},{"$f":"+E251-E252","v":392.19387435764941},{"$f":"+F251-F252","v":392.19387435764941},{"$f":"+G251-G252","v":392.19387435764918},392.19387435764918,392.19387435764941,392.19387435764941,392.19387435764941,363.19110199742408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":51225.211795865944},"     Begin Cumulative Difference",{"$f":"+$C265","v":51225.211795865944},{"$f":"+E267","v":45656.12322131807},{"$f":"+F267","v":40087.034646770197},34517.946072222323,28948.857497674446,23379.768923126569,17810.680348578691,12241.591774030814,6672.5031994829378,1103.4146249350615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-5569.0885745478763},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":-5569.0885745478763},-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":45656.12322131807},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":40087.034646770197},34517.946072222323,28948.857497674446,23379.768923126569,17810.680348578691,12241.591774030814,6672.5031994829378,1103.4146249350615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":-5569.0885745478763},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":-5569.0885745478763},-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-5569.0885745478763,-1103.4146249350615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.38574999999999998},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.38574999999999998},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":-1411.4854992191592},{"$f":"IF(F265=0,0,F268*$C270)","v":-1411.4854992191592},{"$f":"IF(G265=0,0,G268*$C270)","v":-1411.4854992191592},-1411.4854992191592,-1411.4854992191592,-1411.4854992191592,-1411.4854992191592,-1411.4854992191592,-1411.4854992191592,-279.66043668979137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":-2148.2759176318432},{"$f":"+F268*F269","v":-2148.2759176318432},{"$f":"+G268*G269","v":-2148.2759176318427},-2148.2759176318427,-2148.2759176318427,-2148.2759176318427,-2148.2759176318427,-2148.2759176318427,-2148.2759176318427,-425.64219156869967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":19760.125450255287},"     Begin Cumulative DFIT",{"$f":"+C272","v":19760.125450255287},{"$f":"+E273","v":17611.849532623444},{"$f":"+F273","v":15463.573614991601},13315.297697359758,11167.021779727915,9018.7458620960715,6870.4699444642283,4722.1940268323851,2573.9181092005424,425.64219156869967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":17611.849532623444},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":15463.573614991601},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":13315.297697359758},11167.021779727915,9018.7458620960715,6870.4699444642283,4722.1940268323851,2573.9181092005424,425.64219156869967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.38574999999999998},{"$f":"IF(G265=0,0,+G272/G265)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.38574999999999998},{"$f":"IF(F267=0,0,+F273/F267)","v":0.38574999999999993},{"$f":"IF(G267=0,0,+G273/G267)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":19760.125450255287},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":17611.849532623444},{"$f":"+E276+F271","v":15463.573614991601},{"$f":"+F276+G271","v":13315.297697359758},11167.021779727915,9018.7458620960715,6870.4699444642283,4722.1940268323851,2573.9181092005424,425.64219156869967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":12983.029929662223},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":11571.544430443064},{"$f":"IF(F270<>0,+E277+F270,0)","v":10160.058931223904},{"$f":"IF(G270<>0,+F277+G270,0)","v":8748.573432004745},7337.0879327855855,5925.602433566426,4514.1169343472666,3102.6314351281071,1691.1459359089479,279.66043668978864,-2.7284841053187847E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":6777.0955205930641},{"$f":"+E280","v":6040.3051021803803},{"$f":"+F280","v":5303.5146837676966},4566.7242653550129,3829.9338469423292,3093.1434285296455,2356.3530101169617,1619.5625917042782,882.77217329159475,145.98175487891126,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,{"$f":"+BR280","v":2.9558577807620168E-12},2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":736.79041841268395},{"$f":"+F270-F271","v":736.79041841268395},736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,145.9817548789083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":6777.0955205930641},"     End Excess Deferred",{"$f":"+E278-E279","v":6040.3051021803803},{"$f":"+F278-F279","v":5303.5146837676966},4566.7242653550129,3829.9338469423292,3093.1434285296455,2356.3530101169617,1619.5625917042782,882.77217329159475,145.98175487891126,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,{"$f":"+BR278-BR279","v":2.9558577807620168E-12},2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12,2.9558577807620168E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":6777.0955205930622},{"$f":"+E270-E271","v":736.79041841268395},{"$f":"+F270-F271","v":736.79041841268395},{"$f":"+G270-G271","v":736.79041841268349},736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,145.9817548789083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":14435.718897963996},"     Begin Cumulative Difference",{"$f":"+$C284","v":14435.718897963996},{"$f":"+E286","v":13056.977375604669},{"$f":"+F286","v":11678.235853245342},10299.494330886015,8920.7528085266877,7542.0112861673606,6163.2697638080335,4784.5282414487065,3405.7867190893789,2027.0451967300514,648.30367437072391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":-1378.7415223593275},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":-1378.7415223593275},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":-1378.7415223593275},-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":13056.977375604669},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":11678.235853245342},10299.494330886015,8920.7528085266877,7542.0112861673606,6163.2697638080335,4784.5282414487065,3405.7867190893789,2027.0451967300514,648.30367437072391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":-1378.7415223593275},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":-1378.7415223593275},-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-1378.7415223593275,-648.30367437072391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.38574999999999998},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.38574999999999993},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.38574999999999987},0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-349.44203884197157},{"$f":"IF(F284=0,0,F287*$C289)","v":-349.44203884197157},{"$f":"IF(G284=0,0,G287*$C289)","v":-349.44203884197157},-349.44203884197157,-349.44203884197157,-349.44203884197157,-349.44203884197157,-349.44203884197157,-349.44203884197157,-349.44203884197157,-164.31256626925997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":-531.84954225011052},{"$f":"+F287*F288","v":-531.84954225011052},{"$f":"+G287*G288","v":-531.8495422501104},-531.84954225011029,-531.84954225011029,-531.84954225011029,-531.84954225011029,-531.84954225011029,-531.84954225011029,-531.84954225011029,-250.08314238850653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":5568.5785648896108},"     Begin Cumulative DFIT",{"$f":"+C291","v":5568.5785648896108},{"$f":"+E292","v":5036.7290226394998},{"$f":"+F292","v":4504.8794803893888},3973.0299381392783,3441.1803958891678,2909.3308536390578,2377.4813113889477,1845.6317691388374,1313.7822268887271,781.93268463861682,250.08314238850653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":5036.7290226394998},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":4504.8794803893888},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":3973.0299381392783},3441.1803958891678,2909.3308536390578,2377.4813113889477,1845.6317691388374,1313.7822268887271,781.93268463861682,250.08314238850653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.38574999999999993},{"$f":"IF(G284=0,0,+G291/G284)","v":0.38574999999999987},0.38574999999999982,0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.38574999999999993},{"$f":"IF(F286=0,0,+F292/F286)","v":0.38574999999999987},{"$f":"IF(G286=0,0,+G292/G286)","v":0.38574999999999982},0.38574999999999976,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":5568.5785648896108},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":5036.7290226394998},{"$f":"+E295+F290","v":4504.8794803893888},{"$f":"+F295+G290","v":3973.0299381392783},3441.1803958891678,2909.3308536390578,2377.4813113889477,1845.6317691388374,1313.7822268887271,781.93268463861682,250.08314238850653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":3658.732954688975},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":3309.2909158470034},{"$f":"IF(F289<>0,+E296+F289,0)","v":2959.8488770050317},{"$f":"IF(G289<>0,+F296+G289,0)","v":2610.40683816306},2260.9647993210883,1911.5227604791166,1562.080721637145,1212.6386827951733,863.19664395320171,513.75460511123015,164.31256626925858,-1.3926637620897964E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":1909.8456102006357},{"$f":"+E299","v":1727.4381067924969},{"$f":"+F299","v":1545.0306033843581},1362.6230999762192,1180.2155965680804,997.80809315994168,815.40058975180295,632.99308634366423,450.58558293552551,268.17807952738679,85.770576119248062,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,{"$f":"+BR299","v":1.5063505998114124E-12},1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":182.40750340813895},{"$f":"+F289-F290","v":182.40750340813895},182.40750340813884,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,85.770576119246556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":1909.8456102006357},"     End Excess Deferred",{"$f":"+E297-E298","v":1727.4381067924969},{"$f":"+F297-F298","v":1545.0306033843581},1362.6230999762192,1180.2155965680804,997.80809315994168,815.40058975180295,632.99308634366423,450.58558293552551,268.17807952738679,85.770576119248062,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,{"$f":"+BR297-BR298","v":1.5063505998114124E-12},1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12,1.5063505998114124E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":1909.8456102006348},{"$f":"+E289-E290","v":182.40750340813895},{"$f":"+F289-F290","v":182.40750340813895},{"$f":"+G289-G290","v":182.40750340813884},182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,85.770576119246556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":26387.363129792106},"     Begin Cumulative Difference",{"$f":"+$C303","v":26387.363129792106},{"$f":"+E305","v":24140.156726202949},{"$f":"+F305","v":21892.950322613793},19645.743919024637,17398.537515435481,15151.331111846324,12904.124708257168,10656.918304668012,8409.7119010788556,6162.5054974897002,3915.2990939005449,1668.0926903113896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-2247.2064035891553},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-2247.2064035891553},-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":24140.156726202949},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":21892.950322613793},19645.743919024637,17398.537515435481,15151.331111846324,12904.124708257168,10656.918304668012,8409.7119010788556,6162.5054974897002,3915.2990939005449,1668.0926903113896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-2247.2064035891553},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-2247.2064035891553},-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-2247.2064035891553,-1668.0926903113896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999998},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38574999999999998},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-569.55446298967149},{"$f":"IF(F303=0,0,F306*$C308)","v":-569.55446298967149},{"$f":"IF(G303=0,0,G306*$C308)","v":-569.55446298967149},-569.55446298967149,-569.55446298967149,-569.55446298967149,-569.55446298967149,-569.55446298967149,-569.55446298967149,-569.55446298967149,-569.55446298967149,-422.77809235942169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-866.85987018451658},{"$f":"+F306*F307","v":-866.85987018451658},{"$f":"+G306*G307","v":-866.85987018451658},-866.85987018451658,-866.85987018451658,-866.85987018451681,-866.85987018451681,-866.85987018451692,-866.85987018451704,-866.85987018451704,-866.85987018451704,-643.46675528761864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":10178.925327317304},"     Begin Cumulative DFIT",{"$f":"+C310","v":10178.925327317304},{"$f":"+E311","v":9312.0654571327868},{"$f":"+F311","v":8445.2055869482701},7578.3457167637534,6711.4858465792367,5844.6259763947201,4977.7661062102034,4110.9062360256867,3244.04636584117,2377.1864956566528,1510.3266254721357,643.46675528761864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":9312.0654571327868},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":8445.2055869482701},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":7578.3457167637534},6711.4858465792367,5844.6259763947201,4977.7661062102034,4110.9062360256867,3244.04636584117,2377.1864956566528,1510.3266254721357,643.46675528761864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38574999999999998},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38574999999999998},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":10178.925327317304},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":9312.0654571327868},{"$f":"+E314+F309","v":8445.2055869482701},{"$f":"+F314+G309","v":7578.3457167637534},6711.4858465792367,5844.6259763947201,4977.7661062102034,4110.9062360256867,3244.04636584117,2377.1864956566528,1510.3266254721357,643.46675528761864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":6687.8771852458094},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":6118.3227222561381},{"$f":"IF(F308<>0,+E315+F308,0)","v":5548.7682592664669},{"$f":"IF(G308<>0,+F315+G308,0)","v":4979.2137962767956},4409.6593332871244,3840.1048702974531,3270.5504073077818,2700.9959443181106,2131.4414813284393,1561.8870183387678,992.33255534909631,422.77809235942482,3.1263880373444408E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":3491.0481420714941},{"$f":"+E318","v":3193.7427348766491},{"$f":"+F318","v":2896.4373276818042},2599.1319204869592,2301.8265132921142,2004.5211060972692,1707.2156989024238,1409.9102917075784,1112.604884512733,815.29947731788741,517.99407012304187,220.68866292819632,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"+BR318","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":297.30540719484509},{"$f":"+F308-F309","v":297.30540719484509},297.30540719484509,297.30540719484509,297.30540719484509,297.30540719484532,297.30540719484532,297.30540719484543,297.30540719484554,297.30540719484554,297.30540719484554,220.68866292819695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":3491.0481420714941},"     End Excess Deferred",{"$f":"+E316-E317","v":3193.7427348766491},{"$f":"+F316-F317","v":2896.4373276818042},2599.1319204869592,2301.8265132921142,2004.5211060972692,1707.2156989024238,1409.9102917075784,1112.604884512733,815.29947731788741,517.99407012304187,220.68866292819632,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,{"$f":"+BR316-BR317","v":-6.2527760746888816E-13},-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13,-6.2527760746888816E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":3491.048142071495},{"$f":"+E308-E309","v":297.30540719484509},{"$f":"+F308-F309","v":297.30540719484509},{"$f":"+G308-G309","v":297.30540719484509},297.30540719484509,297.30540719484509,297.30540719484532,297.30540719484532,297.30540719484543,297.30540719484554,297.30540719484554,297.30540719484554,220.68866292819695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":19402.657851240278},"     Begin Cumulative Difference",{"$f":"+$C322","v":19402.657851240278},{"$f":"+E324","v":17911.794631890803},{"$f":"+F324","v":16420.931412541329},14930.068193191855,13439.204973842381,11948.341754492907,10457.478535143433,8966.6153157939589,7475.7520964444848,5984.8888770950107,4494.0256577455366,3003.1624383960625,1512.2992190465886,21.435999697114767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-1490.8632193494739},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-1490.8632193494739},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-1490.8632193494739},-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":17911.794631890803},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":16420.931412541329},14930.068193191855,13439.204973842381,11948.341754492907,10457.478535143433,8966.6153157939589,7475.7520964444848,5984.8888770950107,4494.0256577455366,3003.1624383960625,1512.2992190465886,21.435999697114767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-1490.8632193494739},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-1490.8632193494739},-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-1490.8632193494739,-21.435999697114767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38574999999999998},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38574999999999998},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-377.85928294412417},{"$f":"IF(F322=0,0,F325*$C327)","v":-377.85928294412417},{"$f":"IF(G322=0,0,G325*$C327)","v":-377.85928294412417},-377.85928294412417,-377.85928294412417,-377.85928294412417,-377.85928294412417,-377.85928294412417,-377.85928294412417,-377.85928294412417,-377.85928294412417,-377.85928294412417,-377.85928294412417,-5.4329541232337375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-575.10048686405946},{"$f":"+F325*F326","v":-575.10048686405946},{"$f":"+G325*G326","v":-575.10048686405958},-575.10048686405958,-575.10048686405958,-575.10048686405969,-575.10048686405969,-575.10048686405969,-575.10048686405969,-575.10048686405969,-575.10048686405958,-575.10048686405969,-575.10048686405969,-8.2689368831620413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":7484.5752661159368},"     Begin Cumulative DFIT",{"$f":"+C329","v":7484.5752661159368},{"$f":"+E330","v":6909.4747792518774},{"$f":"+F330","v":6334.3742923878181},5759.2738055237587,5184.1733186596994,4609.07283179564,4033.9723449315802,3458.8718580675204,2883.7713712034606,2308.6708843394008,1733.570397475341,1158.4699106112814,583.36942374722173,8.2689368831620413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":6909.4747792518774},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":6334.3742923878181},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":5759.2738055237587},5184.1733186596994,4609.07283179564,4033.9723449315802,3458.8718580675204,2883.7713712034606,2308.6708843394008,1733.570397475341,1158.4699106112814,583.36942374722173,8.2689368831620413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38574999999999998},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38575000000000004},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":7484.5752661159368},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":6909.4747792518774},{"$f":"+E333+F328","v":6334.3742923878181},{"$f":"+F333+G328","v":5759.2738055237587},5184.1733186596994,4609.07283179564,4033.9723449315802,3458.8718580675204,2883.7713712034606,2308.6708843394008,1733.570397475341,1158.4699106112814,583.36942374722173,8.2689368831620413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":4917.6036323968483},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":4539.7443494527242},{"$f":"IF(F327<>0,+E334+F327,0)","v":4161.8850665086002},{"$f":"IF(G327<>0,+F334+G327,0)","v":3784.0257835644761},3406.1665006203521,3028.307217676228,2650.4479347321039,2272.5886517879799,1894.7293688438558,1516.8700858997317,1139.0108029556077,761.15152001148351,383.29223706735934,5.432954123235163,1.425526363618701E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":2566.9716337190885},{"$f":"+E337","v":2369.7304297991532},{"$f":"+F337","v":2172.4892258792179},1975.2480219592826,1778.0068180393473,1580.765614119412,1383.5244101994765,1186.283206279541,989.04200235960548,791.80079843966996,594.55959451973445,397.31839059979905,200.07718667986353,2.8359827599280152,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,{"$f":"+BR337","v":-2.886579864025407E-13},-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":197.24120391993529},{"$f":"+F327-F328","v":197.24120391993529},197.2412039199354,197.2412039199354,197.2412039199354,197.24120391993551,197.24120391993551,197.24120391993551,197.24120391993551,197.24120391993551,197.2412039199354,197.24120391993551,197.24120391993551,2.8359827599283038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":2566.9716337190885},"     End Excess Deferred",{"$f":"+E335-E336","v":2369.7304297991532},{"$f":"+F335-F336","v":2172.4892258792179},1975.2480219592826,1778.0068180393473,1580.765614119412,1383.5244101994765,1186.283206279541,989.04200235960548,791.80079843966996,594.55959451973445,397.31839059979905,200.07718667986353,2.8359827599280152,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,{"$f":"+BR335-BR336","v":-2.886579864025407E-13},-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13,-2.886579864025407E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":2566.9716337190889},{"$f":"+E327-E328","v":197.24120391993529},{"$f":"+F327-F328","v":197.24120391993529},{"$f":"+G327-G328","v":197.2412039199354},197.2412039199354,197.2412039199354,197.24120391993551,197.24120391993551,197.24120391993551,197.24120391993551,197.24120391993551,197.2412039199354,197.24120391993551,197.24120391993551,2.8359827599283038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":7109.7243830488987},"     Begin Cumulative Difference",{"$f":"+$C341","v":7109.7243830488987},{"$f":"+E343","v":6612.069665354823},{"$f":"+F343","v":6114.4149476607472},5616.7602299666714,5119.1055122725957,4621.4507945785199,4123.7960768844441,3626.1413591903679,3128.4866414962917,2630.8319238022154,2133.1772061081392,1635.522488414063,1137.8677707199868,640.21305302591065,142.55833533183454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-497.65471769407611},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-497.65471769407611},-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":6612.069665354823},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":6114.4149476607472},5616.7602299666714,5119.1055122725957,4621.4507945785199,4123.7960768844441,3626.1413591903679,3128.4866414962917,2630.8319238022154,2133.1772061081392,1635.522488414063,1137.8677707199868,640.21305302591065,142.55833533183454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-497.65471769407611},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-497.65471769407611},-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-497.65471769407611,-142.55833533183454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-126.13058819956359},{"$f":"IF(F341=0,0,F344*$C346)","v":-126.13058819956359},{"$f":"IF(G341=0,0,G344*$C346)","v":-126.13058819956359},-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-126.13058819956359,-36.131410089853468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-191.97030735048986},{"$f":"+F344*F345","v":-191.97030735048986},{"$f":"+G344*G345","v":-191.97030735048986},-191.97030735048983,-191.97030735048983,-191.97030735048983,-191.97030735048983,-191.97030735048986,-191.97030735048986,-191.97030735048989,-191.97030735048989,-191.97030735048992,-191.97030735048992,-191.97030735048992,-54.991877854255165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":2742.5761807611125},"     Begin Cumulative DFIT",{"$f":"+C348","v":2742.5761807611125},{"$f":"+E349","v":2550.6058734106227},{"$f":"+F349","v":2358.635566060133},2166.6652587096432,1974.6949513591535,1782.7246440086637,1590.754336658174,1398.7840293076842,1206.8137219571945,1014.8434146067046,822.87310725621478,630.90279990572492,438.932492555235,246.96218520474508,54.991877854255165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":2550.6058734106227},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":2358.635566060133},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":2166.6652587096432},1974.6949513591535,1782.7246440086637,1590.754336658174,1398.7840293076842,1206.8137219571945,1014.8434146067046,822.87310725621478,630.90279990572492,438.932492555235,246.96218520474508,54.991877854255165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999998},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":2742.5761807611125},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":2550.6058734106227},{"$f":"+E352+F347","v":2358.635566060133},{"$f":"+F352+G347","v":2166.6652587096432},1974.6949513591535,1782.7246440086637,1590.754336658174,1398.7840293076842,1206.8137219571945,1014.8434146067046,822.87310725621478,630.90279990572492,438.932492555235,246.96218520474508,54.991877854255165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":1801.9596448837435},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":1675.8290566841799},{"$f":"IF(F346<>0,+E353+F346,0)","v":1549.6984684846163},{"$f":"IF(G346<>0,+F353+G346,0)","v":1423.5678802850528},1297.4372920854892,1171.3067038859256,1045.176115686362,919.04552748679839,792.9149392872348,666.78435108767121,540.65376288810762,414.52317468854403,288.39258648898044,162.26199828941685,36.131410089853262,-2.0605739337042905E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":940.61653587736896},{"$f":"+E356","v":874.77681672644269},{"$f":"+F356","v":808.93709757551642},743.09737842459015,677.25765927366388,611.4179401227376,545.57822097181133,479.73850182088506,413.89878266995879,348.05906351903252,282.21934436810625,216.37962521717995,150.53990606625362,84.700186915327293,18.860467764400966,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,{"$f":"+BR356","v":-7.3185901783290319E-13},-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":65.839719150926271},{"$f":"+F346-F347","v":65.839719150926271},65.839719150926271,65.839719150926243,65.839719150926243,65.839719150926243,65.839719150926243,65.839719150926271,65.839719150926271,65.8397191509263,65.8397191509263,65.839719150926328,65.839719150926328,65.839719150926328,18.860467764401697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":940.61653587736896},"     End Excess Deferred",{"$f":"+E354-E355","v":874.77681672644269},{"$f":"+F354-F355","v":808.93709757551642},743.09737842459015,677.25765927366388,611.4179401227376,545.57822097181133,479.73850182088506,413.89878266995879,348.05906351903252,282.21934436810625,216.37962521717995,150.53990606625362,84.700186915327293,18.860467764400966,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,{"$f":"+BR354-BR355","v":-7.3185901783290319E-13},-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13,-7.3185901783290319E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":940.61653587736976},{"$f":"+E346-E347","v":65.839719150926271},{"$f":"+F346-F347","v":65.839719150926271},{"$f":"+G346-G347","v":65.839719150926271},65.839719150926243,65.839719150926243,65.839719150926243,65.839719150926243,65.839719150926271,65.839719150926271,65.8397191509263,65.8397191509263,65.839719150926328,65.839719150926328,65.839719150926328,18.860467764401697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":8716.216282465075},"     Begin Cumulative Difference",{"$f":"+$C360","v":8716.216282465075},{"$f":"+E362","v":8155.9956622034661},{"$f":"+F362","v":7595.7750419418571},7035.5544216802482,6475.3338014186393,5915.1131811570303,5354.8925608954214,4794.6719406338125,4234.4513203722036,3674.2307001105946,3114.0100798489857,2553.7894595873768,1993.5688393257681,1433.3482190641594,873.12759880255066,312.90697854094196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-560.2206202616087},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-560.2206202616087},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-560.2206202616087},-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":8155.9956622034661},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":7595.7750419418571},7035.5544216802482,6475.3338014186393,5915.1131811570303,5354.8925608954214,4794.6719406338125,4234.4513203722036,3674.2307001105946,3114.0100798489857,2553.7894595873768,1993.5688393257681,1433.3482190641594,873.12759880255066,312.90697854094196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-560.2206202616087},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-560.2206202616087},-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-560.2206202616087,-312.90697854094196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-141.98791620530474},{"$f":"IF(F360=0,0,F363*$C365)","v":-141.98791620530474},{"$f":"IF(G360=0,0,G363*$C365)","v":-141.98791620530474},-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-141.98791620530474,-79.30627371120174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-216.10510426591554},{"$f":"+F363*F364","v":-216.10510426591554},{"$f":"+G363*G364","v":-216.10510426591554},-216.10510426591554,-216.10510426591554,-216.10510426591557,-216.10510426591557,-216.1051042659156,-216.1051042659156,-216.10510426591563,-216.10510426591566,-216.10510426591571,-216.10510426591571,-216.10510426591571,-216.10510426591566,-120.70386697216844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":3362.2804309609023},"     Begin Cumulative DFIT",{"$f":"+C367","v":3362.2804309609023},{"$f":"+E368","v":3146.1753266949868},{"$f":"+F368","v":2930.0702224290712},2713.9651181631557,2497.8600138972402,2281.7549096313246,2065.6498053654091,1849.5447010994935,1633.439596833578,1417.3344925676624,1201.2293883017469,985.12428403583124,769.01917976991558,552.91407550399981,336.8089712380841,120.70386697216844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":3146.1753266949868},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":2930.0702224290712},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":2713.9651181631557},2497.8600138972402,2281.7549096313246,2065.6498053654091,1849.5447010994935,1633.439596833578,1417.3344925676624,1201.2293883017469,985.12428403583124,769.01917976991558,552.91407550399981,336.8089712380841,120.70386697216844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":3362.2804309609023},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":3146.1753266949868},{"$f":"+E371+F366","v":2930.0702224290712},{"$f":"+F371+G366","v":2713.9651181631557},2497.8600138972402,2281.7549096313246,2065.6498053654091,1849.5447010994935,1633.439596833578,1417.3344925676624,1201.2293883017469,985.12428403583124,769.01917976991558,552.91407550399981,336.8089712380841,120.70386697216844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":2209.1250167907733},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":2067.1371005854685},{"$f":"IF(F365<>0,+E372+F365,0)","v":1925.1491843801637},{"$f":"IF(G365<>0,+F372+G365,0)","v":1783.1612681748588},1641.173351969554,1499.1854357642492,1357.1975195589444,1215.2096033536395,1073.2216871483347,931.23377094302998,789.24585473772527,647.25793853242055,505.27002232711584,363.28210612181113,221.29418991650638,79.306273711201641,-9.9475983006414026E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":1153.155414170129},{"$f":"+E375","v":1079.0382261095183},{"$f":"+F375","v":1004.9210380489075},930.80384998829663,856.6866619276858,782.56947386707498,708.45228580646415,634.33509774585332,560.21790968524249,486.10072162463166,411.98353356402077,337.86634550340989,263.74915744279895,189.63196938218798,115.514781321577,41.39759326096609,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,{"$f":"+BR375","v":-6.1106675275368616E-13},-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":74.1171880606108},{"$f":"+F365-F366","v":74.1171880606108},74.1171880606108,74.1171880606108,74.1171880606108,74.117188060610829,74.117188060610829,74.117188060610857,74.117188060610857,74.117188060610886,74.117188060610914,74.117188060610971,74.117188060610971,74.117188060610971,74.117188060610914,41.397593260966701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":1153.155414170129},"     End Excess Deferred",{"$f":"+E373-E374","v":1079.0382261095183},{"$f":"+F373-F374","v":1004.9210380489075},930.80384998829663,856.6866619276858,782.56947386707498,708.45228580646415,634.33509774585332,560.21790968524249,486.10072162463166,411.98353356402077,337.86634550340989,263.74915744279895,189.63196938218798,115.514781321577,41.39759326096609,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,{"$f":"+BR373-BR374","v":-6.1106675275368616E-13},-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13,-6.1106675275368616E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":1153.1554141701297},{"$f":"+E365-E366","v":74.1171880606108},{"$f":"+F365-F366","v":74.1171880606108},{"$f":"+G365-G366","v":74.1171880606108},74.1171880606108,74.1171880606108,74.117188060610829,74.117188060610829,74.117188060610857,74.117188060610857,74.117188060610886,74.117188060610914,74.117188060610971,74.117188060610971,74.117188060610971,74.117188060610914,41.397593260966701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":2265.3306435618542},"     Begin Cumulative Difference",{"$f":"+$C398","v":2265.3306435618542},{"$f":"+E400","v":2207.9701379934886},{"$f":"+F400","v":2131.3096324251233},2036.8091268567578,1941.5686212883923,1846.3181157200268,1751.0776101516612,1655.8271045832957,1560.5765990149303,1465.3360934465647,1370.0855878781992,1274.8450823098337,1179.5945767414682,1084.3440711731027,989.10356560473724,893.85306003637174,661.51255446800633,346.91204889964087,32.311543331275402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-57.360505568365454},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-76.660505568365465},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-94.500505568365469},-95.24050556836545,-95.250505568365469,-95.24050556836545,-95.250505568365469,-95.250505568365469,-95.24050556836545,-95.250505568365469,-95.24050556836545,-95.250505568365469,-95.250505568365469,-95.24050556836545,-95.250505568365469,-232.34050556836547,-314.60050556836546,-314.60050556836546,-314.60050556836546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":2207.9701379934886},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":2131.3096324251233},2036.8091268567578,1941.5686212883923,1846.3181157200268,1751.0776101516612,1655.8271045832957,1560.5765990149303,1465.3360934465647,1370.0855878781992,1274.8450823098337,1179.5945767414682,1084.3440711731027,989.10356560473724,893.85306003637174,661.51255446800633,346.91204889964087,32.311543331275402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-57.360505568365454},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-76.660505568365465},-94.500505568365469,-95.24050556836545,-95.250505568365469,-95.24050556836545,-95.250505568365469,-95.250505568365469,-95.24050556836545,-95.250505568365469,-95.24050556836545,-95.250505568365469,-95.250505568365469,-95.24050556836545,-95.250505568365469,-232.34050556836547,-314.60050556836546,-314.60050556836546,-32.311543331275402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38575000000000004},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-14.538020136302224},{"$f":"IF(F398=0,0,F401*$C403)","v":-19.429605136302229},{"$f":"IF(G398=0,0,G401*$C403)","v":-23.951153136302228},-24.138706136302226,-24.141240636302228,-24.138706136302226,-24.141240636302228,-24.141240636302228,-24.138706136302226,-24.141240636302228,-24.138706136302226,-24.141240636302228,-24.141240636302228,-24.138706136302226,-24.141240636302228,-58.886701136302229,-79.735498136302226,-79.735498136302226,-8.1893606573117506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-22.126815022996972},{"$f":"+F401*F402","v":-29.571790022996982},{"$f":"+G401*G402","v":-36.453570022996978},-36.739025022996977,-36.742882522996986,-36.739025022996977,-36.742882522996986,-36.742882522996986,-36.739025022996977,-36.742882522996986,-36.739025022996977,-36.742882522996986,-36.742882522996986,-36.739025022996984,-36.742882522996986,-89.625350022996997,-121.357145022997,-121.357145022997,-12.464177840039497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":873.85129575398526},"     Begin Cumulative DFIT",{"$f":"+C405","v":873.85129575398526},{"$f":"+E406","v":851.72448073098826},{"$f":"+F406","v":822.15269070799127},785.69912068499434,748.96009566199734,712.21721313900036,675.47818811600337,638.73530559300639,601.99242307000941,565.25339804701241,528.51051552401543,491.77149050101843,455.02860797802145,418.28572545502448,381.54670043202748,344.8038179090305,255.1784678860335,133.8213228630365,12.464177840039497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":851.72448073098826},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":822.15269070799127},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":785.69912068499434},748.96009566199734,712.21721313900036,675.47818811600337,638.73530559300639,601.99242307000941,565.25339804701241,528.51051552401543,491.77149050101843,455.02860797802145,418.28572545502448,381.54670043202748,344.8038179090305,255.1784678860335,133.8213228630365,12.464177840039497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38575000000000004},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38575000000000004},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":873.85129575398526},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":851.72448073098826},{"$f":"+E409+F404","v":822.15269070799127},{"$f":"+F409+G404","v":785.69912068499434},748.96009566199734,712.21721313900036,675.47818811600337,638.73530559300639,601.99242307000941,565.25339804701241,528.51051552401543,491.77149050101843,455.02860797802145,418.28572545502448,381.54670043202748,344.8038179090305,255.1784678860335,133.8213228630365,12.464177840039497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":574.14805161075196},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":559.61003147444978},{"$f":"IF(F403<>0,+E410+F403,0)","v":540.18042633814753},{"$f":"IF(G403<>0,+F410+G403,0)","v":516.22927320184533},492.0905670655431,467.94932642924084,443.81062029293861,419.66937965663635,395.52813902033415,371.38943288403192,347.24819224772966,323.10948611142743,298.96824547512517,274.82700483882297,250.68829870252074,226.54705806621851,167.66035692991628,87.92485879361405,8.1893606573118234,7.2830630415410269E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":299.70324414323329},{"$f":"+E413","v":292.11444925653853},{"$f":"+F413","v":281.9722643698438},269.46984748314907,256.8695285964543,244.26788670975955,231.66756782306481,219.06592593637006,206.46428404967531,193.86396516298055,181.2623232762858,168.66200438959106,156.06036250289631,143.45872061620156,130.8584017295068,118.25675984281204,87.518110956117283,45.896464069422507,4.2748171827277304,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,{"$f":"+BR413","v":-1.5987211554602254E-14},-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":7.5887948866947479},{"$f":"+F403-F404","v":10.142184886694753},12.50241688669475,12.600318886694751,12.601641886694757,12.600318886694751,12.601641886694757,12.601641886694757,12.600318886694751,12.601641886694757,12.600318886694751,12.601641886694757,12.601641886694757,12.600318886694758,12.601641886694757,30.738648886694769,41.621646886694776,41.621646886694776,4.2748171827277464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":299.70324414323329},"     End Excess Deferred",{"$f":"+E411-E412","v":292.11444925653853},{"$f":"+F411-F412","v":281.9722643698438},269.46984748314907,256.8695285964543,244.26788670975955,231.66756782306481,219.06592593637006,206.46428404967531,193.86396516298055,181.2623232762858,168.66200438959106,156.06036250289631,143.45872061620156,130.8584017295068,118.25675984281204,87.518110956117283,45.896464069422507,4.2748171827277304,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,{"$f":"+BR411-BR412","v":-1.5987211554602254E-14},-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":299.70324414323335},{"$f":"+E403-E404","v":7.5887948866947479},{"$f":"+F403-F404","v":10.142184886694753},{"$f":"+G403-G404","v":12.50241688669475},12.600318886694751,12.601641886694757,12.600318886694751,12.601641886694757,12.601641886694757,12.600318886694751,12.601641886694757,12.600318886694751,12.601641886694757,12.601641886694757,12.600318886694758,12.601641886694757,30.738648886694769,41.621646886694776,41.621646886694776,4.2748171827277464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":586.26612477860101},"     Begin Cumulative Difference",{"$f":"+$C417","v":586.26612477860101},{"$f":"+E419","v":604.83239345560037},{"$f":"+F419","v":620.55866213259969},636.28493080959902,630.73119948659837,589.7074681635977,548.68373684059702,507.66000551759635,466.63627419459567,425.612542871595,384.58881154859432,343.56508022559365,302.54134890259297,261.5176175795923,220.49388625659162,179.47015493359095,138.44642361059027,97.422692287589598,56.398960964588916,15.375229641588234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":18.566268676999321},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":15.726268676999318},15.726268676999318,-5.5537313230006831,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":604.83239345560037},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":620.55866213259969},636.28493080959902,630.73119948659837,589.7074681635977,548.68373684059702,507.66000551759635,466.63627419459567,425.612542871595,384.58881154859432,343.56508022559365,302.54134890259297,261.5176175795923,220.49388625659162,179.47015493359095,138.44642361059027,97.422692287589598,56.398960964588916,15.375229641588234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":18.566268676999321},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":15.726268676999318},15.726268676999318,-5.5537313230006831,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-41.023731323000682,-15.375229641588234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.37534980392827938,0.37534980392827932,0.37534980392827927,0.37534980392827932,0.37534980392827927,0.37534980392827927,0.37534980392827927,0.37534980392827932,0.37534980392827927,0.37534980392827927,0.37534980392827927,0.37534980392827921,0.37534980392827921,0.37534980392827916,0.37534980392827916,0.37534980392827921,0.37534980392827921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":4.7056207961854781},{"$f":"IF(F417=0,0,F420*$C422)","v":3.9858227961854773},{"$f":"IF(G417=0,0,G420*$C422)","v":3.9858227961854773},-1.4075932038145231,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-10.397464703814522,-3.8968519526605379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":4.7056207961854781},{"$f":"+F420*F421","v":3.9858227961854773},{"$f":"+G420*G421","v":3.9858227961854773},-2.0845919631586498,-15.398249508494716,-15.398249508494715,-15.398249508494716,-15.398249508494715,-15.398249508494715,-15.398249508494715,-15.398249508494716,-15.398249508494715,-15.398249508494715,-15.398249508494715,-15.398249508494713,-15.398249508494713,-15.398249508494709,-15.398249508494709,-15.398249508494713,-5.7710894313224106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":226.15215763334533},"     Begin Cumulative DFIT",{"$f":"+C424","v":226.15215763334533},{"$f":"+E425","v":230.85777842953081},{"$f":"+F425","v":234.8436012257163},238.82942402190179,236.74483205874313,221.3465825502484,205.9483330417537,190.55008353325897,175.15183402476424,159.75358451626954,144.35533500777484,128.95708549928011,113.5588359907854,98.160586482290682,82.762336973795968,67.364087465301253,51.965837956806539,36.567588448311831,21.169338939817123,5.7710894313224106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":230.85777842953081},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":234.8436012257163},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":238.82942402190179},236.74483205874313,221.3465825502484,205.9483330417537,190.55008353325897,175.15183402476424,159.75358451626954,144.35533500777484,128.95708549928011,113.5588359907854,98.160586482290682,82.762336973795968,67.364087465301253,51.965837956806539,36.567588448311831,21.169338939817123,5.7710894313224106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.3816888462447699},{"$f":"IF(G417=0,0,+G424/G417)","v":0.3784390027183851},0.37534980392827938,0.37534980392827932,0.37534980392827927,0.37534980392827932,0.37534980392827927,0.37534980392827927,0.37534980392827927,0.37534980392827932,0.37534980392827927,0.37534980392827927,0.37534980392827927,0.37534980392827921,0.37534980392827921,0.37534980392827916,0.37534980392827916,0.37534980392827921,0.37534980392827921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.3816888462447699},{"$f":"IF(F419=0,0,+F425/F419)","v":0.3784390027183851},{"$f":"IF(G419=0,0,+G425/G419)","v":0.37534980392827938},0.37534980392827932,0.37534980392827927,0.37534980392827932,0.37534980392827927,0.37534980392827927,0.37534980392827927,0.37534980392827932,0.37534980392827927,0.37534980392827927,0.37534980392827927,0.37534980392827921,0.37534980392827921,0.37534980392827916,0.37534980392827916,0.37534980392827921,0.37534980392827921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":226.15215763334533},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":230.85777842953081},{"$f":"+E428+F423","v":234.8436012257163},{"$f":"+F428+G423","v":238.82942402190179},236.74483205874313,221.3465825502484,205.9483330417537,190.55008353325897,175.15183402476424,159.75358451626954,144.35533500777484,128.95708549928011,113.5588359907854,98.160586482290682,82.762336973795968,67.364087465301253,51.965837956806539,36.567588448311831,21.169338939817123,5.7710894313224106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":148.58914932513642},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":153.2947701213219},{"$f":"IF(F422<>0,+E429+F422,0)","v":157.28059291750739},{"$f":"IF(G422<>0,+F429+G422,0)","v":161.26641571369288},159.85882250987837,149.46135780606383,139.0638931022493,128.66642839843476,118.26896369462024,107.87149899080572,97.474034286991198,87.076569583176678,76.679104879362157,66.281640175547636,55.884175471733116,45.486710767918595,35.089246064104074,24.691781360289554,14.294316656475031,3.8968519526605085,-2.9309887850104133E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":77.563008308208907},{"$f":"+E432","v":77.563008308208907},{"$f":"+F432","v":77.563008308208907},77.563008308208907,76.886009548864777,71.885224744184583,66.884439939504389,61.883655134824195,56.882870330144002,51.882085525463808,46.881300720783614,41.88051591610342,36.879731111423226,31.878946306743032,26.878161502062838,21.877376697382648,16.876591892702457,11.87580708802227,6.8750222833420835,1.8742374786618932,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,{"$f":"+BR432","v":2.042810365310288E-14},2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0.67699875934412668,5.0007848046801939,5.0007848046801922,5.0007848046801939,5.0007848046801922,5.0007848046801922,5.0007848046801922,5.0007848046801939,5.0007848046801922,5.0007848046801922,5.0007848046801922,5.0007848046801904,5.0007848046801904,5.0007848046801868,5.0007848046801868,5.0007848046801904,1.8742374786618727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":77.563008308208907},"     End Excess Deferred",{"$f":"+E430-E431","v":77.563008308208907},{"$f":"+F430-F431","v":77.563008308208907},77.563008308208907,76.886009548864777,71.885224744184583,66.884439939504389,61.883655134824195,56.882870330144002,51.882085525463808,46.881300720783614,41.88051591610342,36.879731111423226,31.878946306743032,26.878161502062838,21.877376697382648,16.876591892702457,11.87580708802227,6.8750222833420835,1.8742374786618932,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,{"$f":"+BR430-BR431","v":2.042810365310288E-14},2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14,2.042810365310288E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":77.563008308208893},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0.67699875934412668,5.0007848046801939,5.0007848046801922,5.0007848046801939,5.0007848046801922,5.0007848046801922,5.0007848046801922,5.0007848046801939,5.0007848046801922,5.0007848046801922,5.0007848046801922,5.0007848046801904,5.0007848046801904,5.0007848046801868,5.0007848046801868,5.0007848046801904,1.8742374786618727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":20772.194120999986},{"$f":"SUM(E493:CI493)","v":20772.194120999993},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":2038.7784589066964},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":2041.3318489066965},2043.0737217907265,2040.6564991137313,2030.3804853661975,1997.6610190620827,1973.348629183442,1934.4949688359393,1571.3025438385152,980.49520330474024,737.87519813693973,575.48920075104479,354.80053782284779,160.39399366284056,110.58008251638756,77.137026952341657,46.622431691374963,46.622431691374963,9.2756019874079367,1.8742374786618727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":2038.7784589066964},{"$f":"SUM(F498:F518)","v":2041.3318489066965},2043.0737217907263,2040.6564991137313,2030.3804853661973,1997.6610190620831,1973.3486291834424,1934.4949688359395,1571.3025438385155,980.49520330474013,737.87519813693962,575.48920075104468,354.80053782284779,160.39399366284056,110.58008251638756,77.137026952341671,46.622431691374963,46.622431691374963,9.2756019874079367,1.8742374786618727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":3.8104825523084225},{"$f":"+F186","v":3.8104825523084225},3.1921234363389397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":16.402137469021547},{"$f":"+F205","v":16.402137469021554},16.402137469021554,16.402137469021554,1.8010146761511692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":50.018468577656606},{"$f":"+F224","v":50.018468577656634},50.018468577656634,50.018468577656634,50.018468577656662,19.101339949692665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":15.063260916225452},{"$f":"+F243","v":15.06326091622546},15.06326091622546,15.06326091622546,15.063260916225467,15.063260916225474,9.8508879872775417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":392.19387435764941},{"$f":"+F262","v":392.19387435764941},392.19387435764918,392.19387435764918,392.19387435764941,392.19387435764941,392.19387435764941,363.19110199742408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":736.79041841268395},{"$f":"+F281","v":736.79041841268395},736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,736.79041841268349,145.9817548789083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":182.40750340813895},{"$f":"+F300","v":182.40750340813895},182.40750340813884,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,182.40750340813872,85.770576119246556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":297.30540719484509},{"$f":"+F319","v":297.30540719484509},297.30540719484509,297.30540719484509,297.30540719484509,297.30540719484532,297.30540719484532,297.30540719484543,297.30540719484554,297.30540719484554,297.30540719484554,220.68866292819695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":197.24120391993529},{"$f":"+F338","v":197.24120391993529},197.2412039199354,197.2412039199354,197.2412039199354,197.24120391993551,197.24120391993551,197.24120391993551,197.24120391993551,197.24120391993551,197.2412039199354,197.24120391993551,197.24120391993551,2.8359827599283038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":65.839719150926271},{"$f":"+F357","v":65.839719150926271},65.839719150926271,65.839719150926243,65.839719150926243,65.839719150926243,65.839719150926243,65.839719150926271,65.839719150926271,65.8397191509263,65.8397191509263,65.839719150926328,65.839719150926328,65.839719150926328,18.860467764401697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":74.1171880606108},{"$f":"+F376","v":74.1171880606108},74.1171880606108,74.1171880606108,74.1171880606108,74.117188060610829,74.117188060610829,74.117188060610857,74.117188060610857,74.117188060610886,74.117188060610914,74.117188060610971,74.117188060610971,74.117188060610971,74.117188060610914,41.397593260966701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":7.5887948866947479},{"$f":"+F414","v":10.142184886694753},12.50241688669475,12.600318886694751,12.601641886694757,12.600318886694751,12.601641886694757,12.601641886694757,12.600318886694751,12.601641886694757,12.600318886694751,12.601641886694757,12.601641886694757,12.600318886694758,12.601641886694757,30.738648886694769,41.621646886694776,41.621646886694776,4.2748171827277464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0.67699875934412668,5.0007848046801939,5.0007848046801922,5.0007848046801939,5.0007848046801922,5.0007848046801922,5.0007848046801922,5.0007848046801939,5.0007848046801922,5.0007848046801922,5.0007848046801922,5.0007848046801904,5.0007848046801904,5.0007848046801868,5.0007848046801868,5.0007848046801904,1.8742374786618727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3913","index":31,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":2598.5823570000002}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":2598.5823569999998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":2598.5823569999989}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":67534.73},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22046.649999999994},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5271.4699999999993},{"$f":"IFERROR(+B11/$B$32,0)","v":7.896399961113211E-2},{"$f":"+C11*$D$8","v":5332.8123934579116},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":197.31405855794273},{"$f":"+F11*E11","v":4143.5952297167969},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":1189.2171637411147},{"$f":"+$E$8*J11","v":888.09678880103309},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":4.0282618393317503E-2}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":973},1.4575056221818877E-2,984.32248667535794,17,36.41993200698824,619.13884411880008,365.18364255655786,272.71589257666102,1.2369947024906781E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":44027.859999999993},0.65951545203121309,44540.197983755927,16,1647.9873253989692,26367.797206383508,18172.400777372419,13570.987089035298,0.61555778719375964]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10242.769999999999},0.15343160186758451,10361.961805594814,13,383.39258680700812,4984.1036284911052,5377.8581771037088,4016.1366008949562,0.18216539024726919]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3900},5.8420060909654285E-2,3945.3830401170562,10,145.97917248433106,1459.7917248433105,2485.5913152737457,1856.2174619327113,8.4194989349071714E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2342.79},3.5093829358597173E-2,2370.0522903989331,5,87.691934744760516,438.45967372380255,1931.5926166751306,1442.4961667593366,6.5429267791675239E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":66757.889999999985},null,{"$f":"SUM(D11:D31)","v":67534.73000000001},null,{"$f":"SUM(F11:F31)","v":2498.7850100000001},{"$f":"SUM(G11:G31)","v":38012.886307277317},{"$f":"SUM(H11:H31)","v":29521.843692722676},{"$f":"SUM(I11:I31)","v":22046.649999999998}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":888.09678880103309},null,{"$f":"+$F11","v":197.31405855794273},{"$f":"+$F11","v":197.31405855794273},197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,{"$f":"+$F11","v":197.31405855794273},197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273,197.31405855794273]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,272.71589257666102,null,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824,36.41993200698824]
[2002,null,13570.987089035298,null,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,{"$f":"+$F16","v":1647.9873253989692},1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692,1647.9873253989692]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,4016.1366008949562,null,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812,383.39258680700812]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,1856.2174619327113,null,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106,145.97917248433106]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,1442.4961667593366,null,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516,87.691934744760516]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":22046.649999999998},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":2498.7850100000001},2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,{"$f":"SUM(BQ38:BQ58)","v":2498.7850100000001},2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001,2498.7850100000001]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":142.88},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.82},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.83},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20.41},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1968.15},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.42},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.42},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.42},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.42},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.42},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262.42},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":131.21},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":294.02999999999986},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":102.27},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":102.27},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":89.49},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":2405.06},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":405.51},{"$f":"SUM(F67:F88)","v":405.51},{"$f":"SUM(G67:G88)","v":392.74},282.83000000000004,262.42,262.42,262.42,131.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":888.09678880103309},"     Begin Cumulative Difference",{"$f":"+$C94","v":888.09678880103309},{"$f":"+E96","v":690.78273024309033},{"$f":"+F96","v":493.46867168514757},296.15461312720481,98.840554569262082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-197.31405855794273},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-197.31405855794273},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-197.31405855794273},-197.31405855794273,-197.31405855794273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":690.78273024309033},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":493.46867168514757},296.15461312720481,98.840554569262082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-197.31405855794273},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-197.31405855794273},-197.31405855794273,-197.31405855794273,-98.840554569262082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38575000000000004},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-50.009248141510589},{"$f":"IF(F94=0,0,F97*$C99)","v":-50.009248141510589},{"$f":"IF(G94=0,0,G97*$C99)","v":-50.009248141510589},-50.009248141510589,-25.051138555579474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-76.113898088726401},{"$f":"+F97*F98","v":-76.113898088726415},{"$f":"+G97*G98","v":-76.113898088726415},-76.113898088726415,-38.127743925092858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":342.58333627999849},"     Begin Cumulative DFIT",{"$f":"+C101","v":342.58333627999849},{"$f":"+E102","v":266.4694381912721},{"$f":"+F102","v":190.35554010254569},114.24164201381927,38.127743925092858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":266.4694381912721},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":190.35554010254569},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":114.24164201381927},38.127743925092858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38575000000000004},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38575000000000004},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38575000000000004},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38575000000000004},0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":342.58333627999849},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":266.4694381912721},{"$f":"+E105+F100","v":190.35554010254569},{"$f":"+F105+G100","v":114.24164201381927},38.127743925092858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":225.08813112162184},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":175.07888298011125},{"$f":"IF(F99<>0,+E106+F99,0)","v":125.06963483860065},{"$f":"IF(G99<>0,+F106+G99,0)","v":75.060386697090053},25.051138555579463,-1.0658141036401503E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":117.49520515837665},{"$f":"+E109","v":91.39055521116083},{"$f":"+F109","v":65.285905263945011},39.181255316729185,13.076605369513359,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,{"$f":"+BR109","v":-2.4868995751603507E-14},-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":26.104649947215812},{"$f":"+F99-F100","v":26.104649947215826},26.104649947215826,26.104649947215826,13.076605369513384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":117.49520515837665},"     End Excess Deferred",{"$f":"+E107-E108","v":91.39055521116083},{"$f":"+F107-F108","v":65.285905263945011},39.181255316729185,13.076605369513359,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,{"$f":"+BR107-BR108","v":-2.4868995751603507E-14},-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-2.4868995751603507E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":117.49520515837666},{"$f":"+E99-E100","v":26.104649947215812},{"$f":"+F99-F100","v":26.104649947215826},{"$f":"+G99-G100","v":26.104649947215826},26.104649947215826,13.076605369513384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":129.83589257666102},"     Begin Cumulative Difference",{"$f":"+$C170","v":129.83589257666102},{"$f":"+E172","v":134.23596056967278},{"$f":"+F172","v":138.63602856268454},143.04609655569629,127.03616454870806,90.616232541719825,54.196300534731584,17.776368527743344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":4.4000679930117599},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":4.4000679930117599},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":4.4100679930117579},-16.00993200698824,-36.41993200698824,-36.41993200698824,-36.41993200698824,-36.41993200698824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":134.23596056967278},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":138.63602856268454},143.04609655569629,127.03616454870806,90.616232541719825,54.196300534731584,17.776368527743344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":4.4000679930117599},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":4.4000679930117599},4.4100679930117579,-16.00993200698824,-36.41993200698824,-36.41993200698824,-36.41993200698824,-17.776368527743344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.25345000000000001},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.25345000000000001},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0.25345000000000001},0.37353219029733625,0.37353219029733625,0.37353219029733625,0.37353219029733625,0.37353219029733625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":1.1151972328288307},{"$f":"IF(F170=0,0,F173*$C175)","v":1.1151972328288307},{"$f":"IF(G170=0,0,G173*$C175)","v":1.1177317328288301},-4.0577172671711699,-9.23063176717117,-9.23063176717117,-9.23063176717117,-4.5054206033565505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":1.1151972328288307},{"$f":"+F173*F174","v":1.1151972328288307},{"$f":"+G173*G174","v":1.1177317328288301},-5.9802249690817462,-13.604016973050379,-13.604016973050379,-13.604016973050379,-6.6400458717006057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":50.08419556144699},"     Begin Cumulative DFIT",{"$f":"+C177","v":50.08419556144699},{"$f":"+E178","v":51.199392794275823},{"$f":"+F178","v":52.314590027104657},53.432321759933487,47.452096790851741,33.848079817801363,20.244062844750985,6.6400458717006057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":51.199392794275823},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":52.314590027104657},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":53.432321759933487},47.452096790851741,33.848079817801363,20.244062844750985,6.6400458717006057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38141339010049913},{"$f":"IF(G170=0,0,+G177/G170)","v":0.37735205321068843},0.37353219029733625,0.37353219029733625,0.37353219029733625,0.37353219029733625,0.37353219029733625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.38141339010049913},{"$f":"IF(F172=0,0,+F178/F172)","v":0.37735205321068843},{"$f":"IF(G172=0,0,+G178/G172)","v":0.37353219029733625},0.37353219029733625,0.37353219029733625,0.37353219029733625,0.37353219029733625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":50.08419556144699},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":51.199392794275823},{"$f":"+E181+F176","v":52.314590027104657},{"$f":"+F181+G176","v":53.432321759933487},47.452096790851741,33.848079817801363,20.244062844750985,6.6400458717006057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":32.90690697355474},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":34.022104206383574},{"$f":"IF(F175<>0,+E182+F175,0)","v":35.137301439212408},{"$f":"IF(G175<>0,+F182+G175,0)","v":36.255033172041237},32.197315904870067,22.966684137698898,13.736052370527728,4.5054206033565585,7.9936057773011271E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":17.177288587892249},{"$f":"+E185","v":17.177288587892249},{"$f":"+F185","v":17.177288587892249},17.177288587892249,15.254780885981674,10.881395680102464,6.508010474223255,2.1346252683440454,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,{"$f":"+BR185","v":-9.7699626167013776E-15},-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,1.9225077019105763,4.3733852058792095,4.3733852058792095,4.3733852058792095,2.1346252683440552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":17.177288587892249},"     End Excess Deferred",{"$f":"+E183-E184","v":17.177288587892249},{"$f":"+F183-F184","v":17.177288587892249},17.177288587892249,15.254780885981674,10.881395680102464,6.508010474223255,2.1346252683440454,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,{"$f":"+BR183-BR184","v":-9.7699626167013776E-15},-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15,-9.7699626167013776E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":17.17728858789226},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},1.9225077019105763,4.3733852058792095,4.3733852058792095,4.3733852058792095,2.1346252683440552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":0.12008219029733624},{"$f":"+H187*H173","v":-1.9225077019105763},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":13570.987089035298},"     Begin Cumulative Difference",{"$f":"+$C189","v":13570.987089035298},{"$f":"+E191","v":11922.999763636328},{"$f":"+F191","v":10275.012438237358},8627.0251128383879,6979.0377874394189,5331.0504620404499,3683.0631366414809,2035.0758112425117,387.08848584354246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":-1647.9873253989692},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":-1647.9873253989692},-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":11922.999763636328},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":10275.012438237358},8627.0251128383879,6979.0377874394189,5331.0504620404499,3683.0631366414809,2035.0758112425117,387.08848584354246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":-1647.9873253989692},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":-1647.9873253989692},-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-1647.9873253989692,-387.08848584354246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.38574999999999998},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.38575000000000004},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":-417.68238762236876},{"$f":"IF(F189=0,0,F192*$C194)","v":-417.68238762236876},{"$f":"IF(G189=0,0,G192*$C194)","v":-417.68238762236876},-417.68238762236876,-417.68238762236876,-417.68238762236876,-417.68238762236876,-417.68238762236876,-98.107576737045832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":-635.71111077265232},{"$f":"+F192*F193","v":-635.71111077265243},{"$f":"+G192*G193","v":-635.71111077265243},-635.71111077265255,-635.71111077265266,-635.71111077265255,-635.71111077265243,-635.71111077265255,-149.3193834141465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":5235.0082695953661},"     Begin Cumulative DFIT",{"$f":"+C196","v":5235.0082695953661},{"$f":"+E197","v":4599.2971588227138},{"$f":"+F197","v":3963.5860480500614},3327.8749372774091,2692.1638265047568,2056.452715732104,1420.7416049594515,785.03049418679905,149.3193834141465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":4599.2971588227138},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":3963.5860480500614},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":3327.8749372774091},2692.1638265047568,2056.452715732104,1420.7416049594515,785.03049418679905,149.3193834141465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38575000000000004},{"$f":"IF(G189=0,0,+G196/G189)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38575000000000004},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38575000000000004},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38575000000000009},0.38575000000000015,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":5235.0082695953661},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":4599.2971588227138},{"$f":"+E200+F195","v":3963.5860480500614},{"$f":"+F200+G195","v":3327.8749372774091},2692.1638265047568,2056.452715732104,1420.7416049594515,785.03049418679905,149.3193834141465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":3439.5666777159963},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":3021.8842900936274},{"$f":"IF(F194<>0,+E201+F194,0)","v":2604.2019024712586},{"$f":"IF(G194<>0,+F201+G194,0)","v":2186.5195148488897},1768.8371272265208,1351.1547396041519,933.47235198178316,515.7899643594144,98.107576737045633,-1.9895196601282805E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":1795.4415918793698},{"$f":"+E204","v":1577.4128687290863},{"$f":"+F204","v":1359.3841455788026},1141.355422428519,923.3266992782352,705.2979761279513,487.26925297766752,269.24052982738385,51.211806677100071,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,{"$f":"+BR204","v":-5.9685589803848416E-13},-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":218.02872315028355},{"$f":"+F194-F195","v":218.02872315028367},218.02872315028367,218.02872315028378,218.02872315028389,218.02872315028378,218.02872315028367,218.02872315028378,51.211806677100668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":1795.4415918793698},"     End Excess Deferred",{"$f":"+E202-E203","v":1577.4128687290863},{"$f":"+F202-F203","v":1359.3841455788026},1141.355422428519,923.3266992782352,705.2979761279513,487.26925297766752,269.24052982738385,51.211806677100071,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,{"$f":"+BR202-BR203","v":-5.9685589803848416E-13},-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13,-5.9685589803848416E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":1795.4415918793704},{"$f":"+E194-E195","v":218.02872315028355},{"$f":"+F194-F195","v":218.02872315028367},{"$f":"+G194-G195","v":218.02872315028367},218.02872315028378,218.02872315028389,218.02872315028378,218.02872315028367,218.02872315028378,51.211806677100668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":2047.9866008949562},"     Begin Cumulative Difference",{"$f":"+$C246","v":2047.9866008949562},{"$f":"+E248","v":1927.014014087948},{"$f":"+F248","v":1806.0414272809398},1685.0688404739317,1564.0962536669235,1443.1236668599154,1322.1510800529072,1201.1784932458991,948.99590643889098,565.60331963188287,182.21073282487475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":-120.9725868070081},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":-120.9725868070081},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-120.9725868070081},-120.9725868070081,-120.9725868070081,-120.9725868070081,-120.9725868070081,-252.18258680700811,-383.39258680700812,-383.39258680700812,-383.39258680700812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":1927.014014087948},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":1806.0414272809398},1685.0688404739317,1564.0962536669235,1443.1236668599154,1322.1510800529072,1201.1784932458991,948.99590643889098,565.60331963188287,182.21073282487475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":-120.9725868070081},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":-120.9725868070081},-120.9725868070081,-120.9725868070081,-120.9725868070081,-120.9725868070081,-120.9725868070081,-252.18258680700811,-383.39258680700812,-383.39258680700812,-182.21073282487475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.38574999999999998},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.38575000000000004},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":-30.660502126236203},{"$f":"IF(F246=0,0,F249*$C251)","v":-30.660502126236203},{"$f":"IF(G246=0,0,G249*$C251)","v":-30.660502126236203},-30.660502126236203,-30.660502126236203,-30.660502126236203,-30.660502126236203,-63.915676626236205,-97.170851126236215,-97.170851126236215,-46.181310234464505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":-46.665175360803374},{"$f":"+F249*F250","v":-46.665175360803381},{"$f":"+G249*G250","v":-46.665175360803381},-46.665175360803389,-46.665175360803389,-46.665175360803396,-46.665175360803396,-97.279432860803411,-147.89369036080345,-147.89369036080345,-70.287790187195469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":790.01083129522931},"     Begin Cumulative DFIT",{"$f":"+C253","v":790.01083129522931},{"$f":"+E254","v":743.34565593442596},{"$f":"+F254","v":696.68048057362262},650.01530521281927,603.35012985201593,556.68495449121258,510.01977913040918,463.35460376960577,366.07517090880236,218.18148054799892,70.287790187195469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":743.34565593442596},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":696.68048057362262},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":650.01530521281927},603.35012985201593,556.68495449121258,510.01977913040918,463.35460376960577,366.07517090880236,218.18148054799892,70.287790187195469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.38575000000000004},{"$f":"IF(G246=0,0,+G253/G246)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.38575000000000004},{"$f":"IF(F248=0,0,+F254/F248)","v":0.38575000000000004},{"$f":"IF(G248=0,0,+G254/G248)","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":790.01083129522931},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":743.34565593442596},{"$f":"+E257+F252","v":696.68048057362262},{"$f":"+F257+G252","v":650.01530521281927},603.35012985201593,556.68495449121258,510.01977913040918,463.35460376960577,366.07517090880236,218.18148054799892,70.287790187195469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":519.06220399682661},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":488.40170187059039},{"$f":"IF(F251<>0,+E258+F251,0)","v":457.74119974435416},{"$f":"IF(G251<>0,+F258+G251,0)","v":427.08069761811794},396.42019549188171,365.75969336564549,335.09919123940927,304.43868911317304,240.52301248693684,143.35216136070062,46.181310234464405,-9.9475983006414026E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":270.9486272984027},{"$f":"+E261","v":254.94395406383552},{"$f":"+F261","v":238.93928082926834},222.93460759470116,206.92993436013398,190.92526112556681,174.92058789099963,158.91591465643245,125.55215842186524,74.829319187298012,24.10647995273078,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,{"$f":"+BR261","v":-1.8474111129762605E-13},-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":16.004673234567171},{"$f":"+F251-F252","v":16.004673234567178},16.004673234567178,16.004673234567186,16.004673234567186,16.004673234567193,16.004673234567193,33.363756234567205,50.722839234567232,50.722839234567232,24.106479952730965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":270.9486272984027},"     End Excess Deferred",{"$f":"+E259-E260","v":254.94395406383552},{"$f":"+F259-F260","v":238.93928082926834},222.93460759470116,206.92993436013398,190.92526112556681,174.92058789099963,158.91591465643245,125.55215842186524,74.829319187298012,24.10647995273078,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,{"$f":"+BR259-BR260","v":-1.8474111129762605E-13},-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":270.94862729840293},{"$f":"+E251-E252","v":16.004673234567171},{"$f":"+F251-F252","v":16.004673234567178},{"$f":"+G251-G252","v":16.004673234567178},16.004673234567186,16.004673234567186,16.004673234567193,16.004673234567193,33.363756234567205,50.722839234567232,50.722839234567232,24.106479952730965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":1856.2174619327113},"     Begin Cumulative Difference",{"$f":"+$C303","v":1856.2174619327113},{"$f":"+E305","v":1710.2382894483803},{"$f":"+F305","v":1564.2591169640493},1418.2799444797183,1272.3007719953873,1126.3215995110563,980.34242702672532,834.36325454239432,688.38408205806331,542.40490957373231,396.42573708940125,250.44656460507019,104.46739212073913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-145.97917248433106},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-145.97917248433106},-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":1710.2382894483803},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":1564.2591169640493},1418.2799444797183,1272.3007719953873,1126.3215995110563,980.34242702672532,834.36325454239432,688.38408205806331,542.40490957373231,396.42573708940125,250.44656460507019,104.46739212073913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-145.97917248433106},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-145.97917248433106},-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-145.97917248433106,-104.46739212073913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999998},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38574999999999998},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-36.998421266153706},{"$f":"IF(F303=0,0,F306*$C308)","v":-36.998421266153706},{"$f":"IF(G303=0,0,G306*$C308)","v":-36.998421266153706},-36.998421266153706,-36.998421266153706,-36.998421266153706,-36.998421266153706,-36.998421266153706,-36.998421266153706,-36.998421266153706,-36.998421266153706,-36.998421266153706,-26.477260533001335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-56.311465785830705},{"$f":"+F306*F307","v":-56.311465785830705},{"$f":"+G306*G307","v":-56.311465785830705},-56.311465785830698,-56.311465785830698,-56.311465785830684,-56.311465785830684,-56.311465785830677,-56.311465785830663,-56.311465785830663,-56.31146578583067,-56.31146578583067,-40.298296510575092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":716.03588594054338},"     Begin Cumulative DFIT",{"$f":"+C310","v":716.03588594054338},{"$f":"+E311","v":659.72442015471267},{"$f":"+F311","v":603.41295436888197},547.10148858305126,490.79002279722056,434.47855701138985,378.16709122555915,321.85562543972844,265.54415965389774,209.23269386806709,152.92122808223644,96.609762296405762,40.298296510575092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":659.72442015471267},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":603.41295436888197},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":547.10148858305126},490.79002279722056,434.47855701138985,378.16709122555915,321.85562543972844,265.54415965389774,209.23269386806709,152.92122808223644,96.609762296405762,40.298296510575092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38574999999999998},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38574999999999998},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.3857499999999997,0.3857499999999997,0.38574999999999976,0.38574999999999976,0.3857499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":716.03588594054338},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":659.72442015471267},{"$f":"+E314+F309","v":603.41295436888197},{"$f":"+F314+G309","v":547.10148858305126},490.79002279722056,434.47855701138985,378.16709122555915,321.85562543972844,265.54415965389774,209.23269386806709,152.92122808223644,96.609762296405762,40.298296510575092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":470.45831572684568},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":433.459894460692},{"$f":"IF(F308<>0,+E315+F308,0)","v":396.46147319453831},{"$f":"IF(G308<>0,+F315+G308,0)","v":359.46305192838463},322.46463066223095,285.46620939607726,248.46778812992355,211.46936686376984,174.47094559761612,137.47252433146241,100.4741030653087,63.475681799154991,26.477260533001285,-4.9737991503207013E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":245.5775702136977},{"$f":"+E318","v":226.2645256940207},{"$f":"+F318","v":206.95148117434371},187.63843665466672,168.32539213498973,149.01234761531273,129.69930309563574,110.38625857595876,91.073214056281785,71.76016953660482,52.447125016927863,33.134080497250899,13.821035977573935,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,{"$f":"+BR318","v":1.7763568394002505E-13},1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":19.313044519677},{"$f":"+F308-F309","v":19.313044519677},19.313044519677,19.313044519676993,19.313044519676993,19.313044519676978,19.313044519676978,19.313044519676971,19.313044519676957,19.313044519676957,19.313044519676964,19.313044519676964,13.821035977573757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":245.5775702136977},"     End Excess Deferred",{"$f":"+E316-E317","v":226.2645256940207},{"$f":"+F316-F317","v":206.95148117434371},187.63843665466672,168.32539213498973,149.01234761531273,129.69930309563574,110.38625857595876,91.073214056281785,71.76016953660482,52.447125016927863,33.134080497250899,13.821035977573935,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,{"$f":"+BR316-BR317","v":1.7763568394002505E-13},1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13,1.7763568394002505E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":245.57757021369753},{"$f":"+E308-E309","v":19.313044519677},{"$f":"+F308-F309","v":19.313044519677},{"$f":"+G308-G309","v":19.313044519677},19.313044519676993,19.313044519676993,19.313044519676978,19.313044519676978,19.313044519676971,19.313044519676957,19.313044519676957,19.313044519676964,19.313044519676964,13.821035977573757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":1148.4661667593368},"     Begin Cumulative Difference",{"$f":"+$C398","v":1148.4661667593368},{"$f":"+E400","v":1163.0442320145762},{"$f":"+F400","v":1177.6222972698156},1179.420362525055,1091.7284277802944,1004.0364930355339,916.34455829077342,828.65262354601293,740.96068880125245,653.26875405649196,565.57681931173147,477.88488456697098,390.19294982221049,302.50101507745001,214.80908033268949,127.11714558792897,39.425210843168458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":14.57806525523948},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":14.57806525523948},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":1.7980652552394787},-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":1163.0442320145762},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":1177.6222972698156},1179.420362525055,1091.7284277802944,1004.0364930355339,916.34455829077342,828.65262354601293,740.96068880125245,653.26875405649196,565.57681931173147,477.88488456697098,390.19294982221049,302.50101507745001,214.80908033268949,127.11714558792897,39.425210843168458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":14.57806525523948},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":14.57806525523948},1.7980652552394787,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-87.691934744760516,-39.425210843168458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.38227775191108548,0.38227775191108554,0.38227775191108548,0.38227775191108543,0.38227775191108548,0.38227775191108543,0.38227775191108543,0.38227775191108537,0.38227775191108537,0.38227775191108532,0.38227775191108526,0.38227775191108526,0.38227775191108526,0.38227775191108532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":3.6948106389404463},{"$f":"IF(F398=0,0,F401*$C403)","v":3.6948106389404463},{"$f":"IF(G398=0,0,G401*$C403)","v":0.45571963894044587},-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-22.225520861059554,-9.9923196882010465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":3.6948106389404463},{"$f":"+F401*F402","v":3.6948106389404463},{"$f":"+G401*G402","v":0.45571963894044587},-33.522675674960659,-33.522675674960659,-33.522675674960659,-33.522675674960652,-33.522675674960659,-33.522675674960652,-33.522675674960652,-33.522675674960645,-33.522675674960645,-33.522675674960645,-33.522675674960638,-33.522675674960638,-33.522675674960638,-15.071380969746983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":443.02082382741418},"     Begin Cumulative DFIT",{"$f":"+C405","v":443.02082382741418},{"$f":"+E406","v":446.71563446635463},{"$f":"+F406","v":450.41044510529508},450.8661647442355,417.34348906927482,383.82081339431414,350.29813771935346,316.77546204439284,283.25278636943216,249.73011069447151,216.20743501951085,182.6847593445502,149.16208366958955,115.6394079946289,82.116732319668259,48.594056644707621,15.071380969746983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":446.71563446635463},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":450.41044510529508},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":450.8661647442355},417.34348906927482,383.82081339431414,350.29813771935346,316.77546204439284,283.25278636943216,249.73011069447151,216.20743501951085,182.6847593445502,149.16208366958955,115.6394079946289,82.116732319668259,48.594056644707621,15.071380969746983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38409169846668051},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38247445394802804},0.38227775191108548,0.38227775191108554,0.38227775191108548,0.38227775191108543,0.38227775191108548,0.38227775191108543,0.38227775191108543,0.38227775191108537,0.38227775191108537,0.38227775191108532,0.38227775191108526,0.38227775191108526,0.38227775191108526,0.38227775191108532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38409169846668051},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38247445394802804},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38227775191108548},0.38227775191108554,0.38227775191108548,0.38227775191108543,0.38227775191108548,0.38227775191108543,0.38227775191108543,0.38227775191108537,0.38227775191108537,0.38227775191108532,0.38227775191108526,0.38227775191108526,0.38227775191108526,0.38227775191108532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":443.02082382741418},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":446.71563446635463},{"$f":"+E409+F404","v":450.41044510529508},{"$f":"+F409+G404","v":450.8661647442355},417.34348906927482,383.82081339431414,350.29813771935346,316.77546204439284,283.25278636943216,249.73011069447151,216.20743501951085,182.6847593445502,149.16208366958955,115.6394079946289,82.116732319668259,48.594056644707621,15.071380969746983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":291.07874996515392},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":294.77356060409437},{"$f":"IF(F403<>0,+E410+F403,0)","v":298.46837124303482},{"$f":"IF(G403<>0,+F410+G403,0)","v":298.92409088197525},276.69857002091567,254.47304915985612,232.24752829879657,210.02200743773702,187.79648657667747,165.57096571561792,143.34544485455837,121.11992399349882,98.894403132439265,76.668882271379715,54.443361410320165,32.217840549260615,9.9923196882010608,1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":151.94207386226026},{"$f":"+E413","v":151.94207386226026},{"$f":"+F413","v":151.94207386226026},151.94207386226026,140.64491904835916,129.34776423445805,118.05060942055695,106.75345460665585,95.456299792754749,84.159144978853647,72.861990164952545,61.564835351051457,50.267680537150369,38.970525723249281,27.673370909348197,16.376216095447113,5.0790612815460285,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,{"$f":"+BR413","v":9.2370555648813024E-14},9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,11.297154813901106,11.297154813901106,11.297154813901106,11.297154813901098,11.297154813901106,11.297154813901098,11.297154813901098,11.297154813901091,11.297154813901091,11.297154813901091,11.297154813901084,11.297154813901084,11.297154813901084,5.0790612815459362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":151.94207386226026},"     End Excess Deferred",{"$f":"+E411-E412","v":151.94207386226026},{"$f":"+F411-F412","v":151.94207386226026},151.94207386226026,140.64491904835916,129.34776423445805,118.05060942055695,106.75345460665585,95.456299792754749,84.159144978853647,72.861990164952545,61.564835351051457,50.267680537150369,38.970525723249281,27.673370909348197,16.376216095447113,5.0790612815460285,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,{"$f":"+BR411-BR412","v":9.2370555648813024E-14},9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14,9.2370555648813024E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":151.94207386226017},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},11.297154813901106,11.297154813901106,11.297154813901106,11.297154813901098,11.297154813901106,11.297154813901098,11.297154813901098,11.297154813901091,11.297154813901091,11.297154813901091,11.297154813901084,11.297154813901084,11.297154813901084,5.0790612815459362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":2598.5823569999998},{"$f":"SUM(E493:CI493)","v":2598.5823570000002},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":279.45109085174352},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":279.45109085174369},279.45109085174369,292.67075336755551,282.09358629382183,269.01698092430831,269.0169809243082,284.13730398677313,132.54484524524594,81.333038568145284,54.716679286309017,30.610199333578056,25.118190791474849,11.297154813901084,11.297154813901084,11.297154813901084,5.0790612815459362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":279.45109085174357},{"$f":"SUM(F498:F518)","v":279.45109085174369},279.45109085174369,292.67075336755545,282.09358629382177,269.01698092430826,269.01698092430814,284.13730398677313,132.54484524524597,81.333038568145298,54.716679286309017,30.610199333578056,25.118190791474849,11.297154813901084,11.297154813901084,11.297154813901084,5.0790612815459362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":26.104649947215812},{"$f":"+F110","v":26.104649947215826},26.104649947215826,26.104649947215826,13.076605369513384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,1.9225077019105763,4.3733852058792095,4.3733852058792095,4.3733852058792095,2.1346252683440552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":218.02872315028355},{"$f":"+F205","v":218.02872315028367},218.02872315028367,218.02872315028378,218.02872315028389,218.02872315028378,218.02872315028367,218.02872315028378,51.211806677100668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":16.004673234567171},{"$f":"+F262","v":16.004673234567178},16.004673234567178,16.004673234567186,16.004673234567186,16.004673234567193,16.004673234567193,33.363756234567205,50.722839234567232,50.722839234567232,24.106479952730965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":19.313044519677},{"$f":"+F319","v":19.313044519677},19.313044519677,19.313044519676993,19.313044519676993,19.313044519676978,19.313044519676978,19.313044519676971,19.313044519676957,19.313044519676957,19.313044519676964,19.313044519676964,13.821035977573757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,11.297154813901106,11.297154813901106,11.297154813901106,11.297154813901098,11.297154813901106,11.297154813901098,11.297154813901098,11.297154813901091,11.297154813901091,11.297154813901091,11.297154813901084,11.297154813901084,11.297154813901084,5.0790612815459362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3914","index":32,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-2150.6449859999971}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":189853.07},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-16139.479999999981},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":11445.98},0.92508017483286131,175629.31118815547,7,9132.7241817840841,63929.069272488588,111700.24191566688,-14749.614849849395,0.91388414309813026]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":926.98},7.4919825167138673E-2,14223.75881184454,5,739.63545821591606,3698.1772910795803,10525.581520764959,-1389.8651501505869,8.6115856901869736E-2]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":12372.96},null,{"$f":"SUM(D11:D31)","v":189853.07},null,{"$f":"SUM(F11:F31)","v":9872.3596400000006},{"$f":"SUM(G11:G31)","v":67627.246563568173},{"$f":"SUM(H11:H31)","v":122225.82343643183},{"$f":"SUM(I11:I31)","v":-16139.479999999981}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,-14749.614849849395,null,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,{"$f":"+$F25","v":9132.7241817840841},9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,{"$f":"+$F25","v":9132.7241817840841},9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841,9132.7241817840841]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,-1389.8651501505869,null,{"$f":"+$F27","v":739.63545821591606},739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606,739.63545821591606]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":-16139.479999999981},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":9872.3596400000006},9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,{"$f":"SUM(BQ38:BQ58)","v":9872.3596400000006},9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006,9872.3596400000006]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":116.34000000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.47},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":35.409999999999997},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":116.34000000000003},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":40.47},{"$f":"SUM(F67:F88)","v":40.46},{"$f":"SUM(G67:G88)","v":35.409999999999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"391S","index":33,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3920","index":34,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8045.88},0.35011070033627834,0,13,0,0,0,0,0.35011070033627834]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":14935.080000000002},0.64988929966372166,0,12,0,0,0,0,0.64988929966372166]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":22980.960000000003},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3921","index":35,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":979.39308599999958},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-979.39308599999958},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":979.39308599999981}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7402.82},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.11}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},0,{"$f":"2018-A12","v":20},0,{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",1,1,0,1,0,0,0,7402.82,1]
["Total",{"$f":"SUM(B11:B31)","v":1},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":7402.82}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,7402.82,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":7402.82},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":7402.82},"     Begin Cumulative Difference",{"$f":"+$C474","v":7402.82},{"$f":"+E476","v":7402.82},{"$f":"+F476","v":7402.82},7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,{"$f":"+BR476","v":7402.82},7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":7402.82},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":7402.82},7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":7402.82},7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82,7402.82]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":2855.6378149999996},"     Begin Cumulative DFIT",{"$f":"+C481","v":2855.6378149999996},{"$f":"+E482","v":2855.6378149999996},{"$f":"+F482","v":2855.6378149999996},2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,{"$f":"+BR482","v":2855.6378149999996},2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":2855.6378149999996},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":2855.6378149999996},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":2855.6378149999996},2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":2855.6378149999996},2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38574999999999998},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":2855.6378149999996},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":2855.6378149999996},{"$f":"+E485+F480","v":2855.6378149999996},{"$f":"+F485+G480","v":2855.6378149999996},2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,{"$f":"+BR485+BS480","v":2855.6378149999996},2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996,2855.6378149999996]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":1876.244729},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":979.39308599999958},{"$f":"+E489","v":979.39308599999958},{"$f":"+F489","v":979.39308599999958},979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,{"$f":"+BR489","v":979.39308599999958},979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":979.39308599999958},"     End Excess Deferred",{"$f":"+E487-E488","v":979.39308599999958},{"$f":"+F487-F488","v":979.39308599999958},979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,{"$f":"+BR487-BR488","v":979.39308599999958},979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958,979.39308599999958]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":979.39308599999958},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3922","index":36,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":38692.308289088134}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":38692.308289088127},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":34262.58830399999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1722412.74},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":811029.28999999992},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.08}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":58956.99},3.7857013604505781E-2,65205.40253075408,14,5216.4322024603262,73030.05083444457,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":145646.60999999999},9.352149246798637E-2,161082.61009067376,13,12886.608807253901,167525.9144943007,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":162397.15000000002},0.10427722169810513,179608.41514462073,12,14368.673211569658,172424.07853883589,7184.3366057848325,8523.2546203829497,1.0509182252077419E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":107610.52},6.9098047909636195E-2,119015.35802868775,11,9521.2286422950201,104733.51506524521,14281.842963442541,16943.496763184798,2.0891350006834893E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42329.36},2.7180206407925896E-2,46815.533792841197,10,3745.242703427296,37452.427034272958,9363.1067585682395,11108.074039410572,1.3696267417679297E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1060},6.8063913067434637E-4,1172.3415100160189,9,93.78732080128151,844.08588721153365,328.25562280448526,389.43139878527074,4.8016933985857744E-4]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":239662.62},0.15389033710560021,265062.67719358054,8,21205.014175486445,169640.11340389156,95422.563789688982,113206.11106311124,0.13958325853202078]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":201548.24},0.12941662156843822,222908.83775723676,7,17832.707020578942,124828.9491440526,98079.888613184157,116358.67160175256,0.14347036911792985]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-66.900000000000006},-4.2957318718975259E-5,-73.990233037803463,6,-5.9192186430242772,-35.515311858145665,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":237222.31},0.15232338382543426,262363.73690083792,5,20989.098952067034,104945.49476033516,157418.24214050276,186755.6927352557,0.23026997303051253]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":95661.85},6.142565888933936E-2,105800.33743389236,4,8464.0269947113884,33856.107978845554,71944.229455046807,85352.207136128694,0.10523936458093727]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":190972.78000000003},0.12262598769968228,211212.56346901605,3,16897.005077521284,50691.015232563848,160521.54823645222,190437.35041252349,0.23480946096598251]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":74358.239999999991},4.7746347011390945E-2,82238.916380880692,2,6579.1133104704559,13158.226620940912,69080.689759939778,81955.000229464727,0.10105060475616699]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":1557359.77},null,{"$f":"SUM(D11:D31)","v":1722412.7399999998},null,{"$f":"SUM(F11:F31)","v":137793.01919999998},{"$f":"SUM(G11:G31)","v":1053094.4636830823},{"$f":"SUM(H11:H31)","v":683624.70394541475},{"$f":"SUM(I11:I31)","v":811029.29}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,{"$f":"+$F18","v":5216.4322024603262},5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262,5216.4322024603262]
[2005,null,0,null,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901,12886.608807253901]
[2006,null,8523.2546203829497,null,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658,14368.673211569658]
[2007,null,16943.496763184798,null,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201,9521.2286422950201]
[2008,null,11108.074039410572,null,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296,3745.242703427296]
[2009,null,389.43139878527074,null,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151,93.78732080128151]
[2010,null,113206.11106311124,null,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445,21205.014175486445]
[{"$f":"A51+1","v":2011},null,116358.67160175256,null,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,{"$f":"+$F25","v":17832.707020578942},17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,{"$f":"+$F25","v":17832.707020578942},17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942,17832.707020578942]
[2012,null,0,null,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,{"$f":"+$F26","v":-5.9192186430242772},-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,{"$f":"+$F26","v":-5.9192186430242772},-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772,-5.9192186430242772]
[2013,null,186755.6927352557,null,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034,20989.098952067034]
[2014,null,85352.207136128694,null,{"$f":"+$F28","v":8464.0269947113884},8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884,8464.0269947113884]
[2015,null,190437.35041252349,null,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284,16897.005077521284]
[2016,null,81955.000229464727,null,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559,6579.1133104704559]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":811029.29},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":137793.01919999998},137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,{"$f":"SUM(BQ38:BQ58)","v":137793.01919999998},137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998,137793.01919999998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":312.82000000000153},312.82000000000153,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":88208.78},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3941.7},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3320.74},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":321.33999999999997},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":149528.24},19932.809999999998,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3550},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1795.43},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1775},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":105930.94},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7060.5},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11253.27},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11253.03},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7016.31},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5628.02},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5628.01},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5628.02},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2632.15},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1878.02},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1878.01},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1878.01},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1878.02},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1878.01},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1878.02},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1878.01},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1876.13},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1059.4000000000001},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":32103.260000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5080.96},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3878.33},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5825},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5825},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3158.84},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":835.13},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":133324.26},17438.320000000007,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5614.07},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5614.07},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3510.67},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5625},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5103.6000000000004},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2293.5300000000002},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42644.509999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5952.4},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3762.13},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3762.13},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2555.48},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3750},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3393.11},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":719.26},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":552052.81000000006},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":32882.93},{"$f":"SUM(F67:F88)","v":33682.799999999996},{"$f":"SUM(G67:G88)","v":33525.829999999994},30196.79,27336.86,24369.71,24178.02,21182.15,20071.13,17513.14,16156.61,13346.550000000001,12928.01,11772.28,11053.01,11051.130000000001,11050,10620.74,9175,9175,9175,9175,9175,9175,7621.34,7300,7300,7300,7300,7300,7300,7300,5545.43,5525,4709.3999999999996,3650,3650,3650,3650,3650,3650,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":8523.2546203829497},"     Begin Cumulative Difference",{"$f":"+$C265","v":8523.2546203829497},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":-14368.673211569658},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":-8523.2546203829497},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.38574999999999998},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":-2160.2188835360585},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":-3287.8454698127225},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":3287.8454698127225},"     Begin Cumulative DFIT",{"$f":"+C272","v":3287.8454698127225},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":3287.8454698127225},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":2160.2188835360585},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":1127.6265862766641},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":1127.6265862766641},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":1127.6265862766641},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":1127.6265862766641},{"$f":"+E270-E271","v":1127.6265862766641},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":16943.496763184798},"     Begin Cumulative Difference",{"$f":"+$C284","v":16943.496763184798},{"$f":"+E286","v":7422.2681208897775},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":-9521.2286422950201},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":-9521.2286422950201},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":7422.2681208897775},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":-9521.2286422950201},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":-7422.2681208897775},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.38574999999999998},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.38575000000000004},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-2413.1553993896728},{"$f":"IF(F284=0,0,F287*$C289)","v":-1881.1738552395141},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":-3672.8139487653038},{"$f":"+F287*F288","v":-2863.1399276332318},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":6535.9538763985356},"     Begin Cumulative DFIT",{"$f":"+C291","v":6535.9538763985356},{"$f":"+E292","v":2863.1399276332318},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":2863.1399276332318},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.38575000000000004},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.38575000000000004},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":6535.9538763985356},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":2863.1399276332318},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":4294.3292546291868},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":1881.1738552395141},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":2241.6246217693488},{"$f":"+E299","v":981.9660723937177},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":1259.6585493756311},{"$f":"+F289-F290","v":981.9660723937177},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":2241.6246217693488},"     End Excess Deferred",{"$f":"+E297-E298","v":981.9660723937177},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":2241.6246217693488},{"$f":"+E289-E290","v":1259.6585493756311},{"$f":"+F289-F290","v":981.9660723937177},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":11108.074039410572},"     Begin Cumulative Difference",{"$f":"+$C303","v":11108.074039410572},{"$f":"+E305","v":7362.8313359832764},{"$f":"+F305","v":3617.5886325559804},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-3745.242703427296},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-3745.242703427296},-3745.242703427296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":7362.8313359832764},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":3617.5886325559804},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-3745.242703427296},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-3745.242703427296},-3617.5886325559804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999998},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38575000000000004},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-949.23176318364824},{"$f":"IF(F303=0,0,F306*$C308)","v":-949.23176318364824},{"$f":"IF(G303=0,0,G306*$C308)","v":-916.87783892131324},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-1444.7273728470793},{"$f":"+F306*F307","v":-1444.7273728470796},{"$f":"+G306*G307","v":-1395.4848150084695},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":4284.9395607026281},"     Begin Cumulative DFIT",{"$f":"+C310","v":4284.9395607026281},{"$f":"+E311","v":2840.212187855549},{"$f":"+F311","v":1395.4848150084695},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":2840.212187855549},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":1395.4848150084695},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38575000000000004},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38575000000000004},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38574999999999998},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":4284.9395607026281},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":2840.212187855549},{"$f":"+E314+F309","v":1395.4848150084695},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":2815.3413652886097},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":1866.1096021049616},{"$f":"IF(F308<>0,+E315+F308,0)","v":916.87783892131336},{"$f":"IF(G308<>0,+F315+G308,0)","v":1.1368683772161603E-13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":1469.5981954140184},{"$f":"+E318","v":974.10258575058731},{"$f":"+F318","v":478.606976087156},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":495.49560966343108},{"$f":"+F308-F309","v":495.49560966343131},478.60697608715623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":1469.5981954140184},"     End Excess Deferred",{"$f":"+E316-E317","v":974.10258575058731},{"$f":"+F316-F317","v":478.606976087156},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":1469.5981954140186},{"$f":"+E308-E309","v":495.49560966343108},{"$f":"+F308-F309","v":495.49560966343131},{"$f":"+G308-G309","v":478.60697608715623},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":389.43139878527074},"     Begin Cumulative Difference",{"$f":"+$C322","v":389.43139878527074},{"$f":"+E324","v":295.64407798398923},{"$f":"+F324","v":201.85675718270772},108.06943638142621,14.282115580144705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-93.78732080128151},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-93.78732080128151},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-93.78732080128151},-93.78732080128151,-93.78732080128151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":295.64407798398923},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":201.85675718270772},108.06943638142621,14.282115580144705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-93.78732080128151},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-93.78732080128151},-93.78732080128151,-93.78732080128151,-14.282115580144705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38575000000000004},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38574999999999998},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38574999999999998},0.38575000000000004,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-23.7703964570848},{"$f":"IF(F322=0,0,F325*$C327)","v":-23.7703964570848},{"$f":"IF(G322=0,0,G325*$C327)","v":-23.7703964570848},-23.7703964570848,-3.6198021937876756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-36.178458999094346},{"$f":"+F325*F326","v":-36.178458999094339},{"$f":"+G325*G326","v":-36.178458999094339},-36.178458999094346,-5.5093260850408186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":150.2231620814182},"     Begin Cumulative DFIT",{"$f":"+C329","v":150.2231620814182},{"$f":"+E330","v":114.04470308232385},{"$f":"+F330","v":77.866244083229503},41.687785084135164,5.5093260850408186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":114.04470308232385},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":77.866244083229503},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":41.687785084135164},5.5093260850408186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38575000000000004},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38574999999999998},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38574999999999998},0.38575000000000004,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999998},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38575000000000004},0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":150.2231620814182},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":114.04470308232385},{"$f":"+E333+F328","v":77.866244083229503},{"$f":"+F333+G328","v":41.687785084135164},5.5093260850408186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":98.701388022126878},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":74.930991565042078},{"$f":"IF(F327<>0,+E334+F327,0)","v":51.160595107957278},{"$f":"IF(G327<>0,+F334+G327,0)","v":27.390198650872478},3.6198021937876774,1.7763568394002505E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":51.521774059291317},{"$f":"+E337","v":39.113711517281772},{"$f":"+F337","v":26.705648975272233},14.297586433262694,1.8895238912531482,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,{"$f":"+BR337","v":5.3290705182007514E-15},5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":12.408062542009546},{"$f":"+F327-F328","v":12.408062542009539},12.408062542009539,12.408062542009546,1.8895238912531429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":51.521774059291317},"     End Excess Deferred",{"$f":"+E335-E336","v":39.113711517281772},{"$f":"+F335-F336","v":26.705648975272233},14.297586433262694,1.8895238912531482,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,{"$f":"+BR335-BR336","v":5.3290705182007514E-15},5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":51.52177405929131},{"$f":"+E327-E328","v":12.408062542009546},{"$f":"+F327-F328","v":12.408062542009539},{"$f":"+G327-G328","v":12.408062542009539},12.408062542009546,1.8895238912531429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":24997.33106311124},"     Begin Cumulative Difference",{"$f":"+$C341","v":24997.33106311124},{"$f":"+E343","v":9417.3168876247946},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-15580.014175486445},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-15580.014175486445},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":9417.3168876247946},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-15580.014175486445},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-9417.3168876247946},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999993},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-3948.7545927770398},{"$f":"IF(F341=0,0,F344*$C346)","v":-2386.8189651685043},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-6009.990468193896},{"$f":"+F344*F345","v":-3632.729989401264},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":9642.72045759516},"     Begin Cumulative DFIT",{"$f":"+C348","v":9642.72045759516},{"$f":"+E349","v":3632.729989401264},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":3632.729989401264},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999993},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999993},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":9642.72045759516},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":3632.729989401264},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":6335.5735579455441},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":2386.8189651685043},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":3307.146899649616},{"$f":"+E356","v":1245.9110242327597},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":2061.2358754168563},{"$f":"+F346-F347","v":1245.9110242327597},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":3307.146899649616},"     End Excess Deferred",{"$f":"+E354-E355","v":1245.9110242327597},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":3307.146899649616},{"$f":"+E346-E347","v":2061.2358754168563},{"$f":"+F346-F347","v":1245.9110242327597},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":80824.752735255694},"     Begin Cumulative Difference",{"$f":"+$C398","v":80824.752735255694},{"$f":"+E400","v":66896.153783188667},{"$f":"+F400","v":57160.32483112163},47424.255879054595,33451.466926987559,18090.387974920526,2729.2990228534927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-13928.598952067034},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-9735.8289520670332},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-9736.068952067033},-13972.788952067032,-15361.078952067033,-15361.088952067033,-15361.078952067033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":66896.153783188667},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":57160.32483112163},47424.255879054595,33451.466926987559,18090.387974920526,2729.2990228534927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-13928.598952067034},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-9735.8289520670332},-9736.068952067033,-13972.788952067032,-15361.078952067033,-15361.088952067033,-2729.2990228534927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999993},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999993},0.38574999999999993,0.38575000000000004,0.38574999999999998,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-3530.2034044013899},{"$f":"IF(F398=0,0,F401*$C403)","v":-2467.5458479013896},{"$f":"IF(G398=0,0,G401*$C403)","v":-2467.6066759013897},-3541.4033599013896,-3893.2654604013896,-3893.2679949013896,-691.74083734221779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-5372.9570457598584},{"$f":"+F401*F402","v":-3755.5960182598574},{"$f":"+G401*G402","v":-3755.6885982598574},-5390.0033382598567,-5925.5362057598586,-5925.5400632598576,-1052.8270980657353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":31178.148367624883},"     Begin Cumulative DFIT",{"$f":"+C405","v":31178.148367624883},{"$f":"+E406","v":25805.191321865022},{"$f":"+F406","v":22049.595303605165},18293.906705345307,12903.903367085451,6978.3671613255929,1052.8270980657353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":25805.191321865022},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":22049.595303605165},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":18293.906705345307},12903.903367085451,6978.3671613255929,1052.8270980657353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999993},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999993},0.38574999999999993,0.38575000000000004,0.38574999999999998,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999993},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999993},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999993},0.38575000000000004,0.38574999999999998,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":31178.148367624883},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":25805.191321865022},{"$f":"+E409+F404","v":22049.595303605165},{"$f":"+F409+G404","v":18293.906705345307},12903.903367085451,6978.3671613255929,1052.8270980657353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":20485.033580750558},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":16954.830176349169},{"$f":"IF(F403<>0,+E410+F403,0)","v":14487.284328447779},{"$f":"IF(G403<>0,+F410+G403,0)","v":12019.677652546388},8478.2742926449992,4585.0088322436095,691.74083734221995,2.1600499167107046E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":10693.114786874325},{"$f":"+E413","v":8850.3611455158571},{"$f":"+F413","v":7562.3109751573893},6274.2290527989217,4425.6290744404541,2393.3583290819852,361.08626072351717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":1842.7536413584685},{"$f":"+F403-F404","v":1288.0501703584678},1288.0819223584676,1848.5999783584671,2032.270745358469,2032.272068358468,361.08626072351751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":10693.114786874325},"     End Excess Deferred",{"$f":"+E411-E412","v":8850.3611455158571},{"$f":"+F411-F412","v":7562.3109751573893},6274.2290527989217,4425.6290744404541,2393.3583290819852,361.08626072351717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":10693.114786874326},{"$f":"+E403-E404","v":1842.7536413584685},{"$f":"+F403-F404","v":1288.0501703584678},{"$f":"+G403-G404","v":1288.0819223584676},1848.5999783584671,2032.270745358469,2032.272068358468,361.08626072351751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":53248.947136128692},"     Begin Cumulative Difference",{"$f":"+$C417","v":53248.947136128692},{"$f":"+E419","v":49865.880141417307},{"$f":"+F419","v":45280.183146705916},42641.156151994524,40002.12915728314,34696.942162571751,28107.915167860363,21518.888173148975,14929.861178437586,8340.8341837261978,711.93718901480952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-3383.0669947113884},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-4585.6969947113885},-2639.0269947113884,-2639.0269947113884,-5305.1869947113883,-6589.0269947113884,-6589.0269947113884,-6589.0269947113884,-6589.0269947113884,-7628.8969947113883,-8464.0269947113884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":49865.880141417307},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":45280.183146705916},42641.156151994524,40002.12915728314,34696.942162571751,28107.915167860363,21518.888173148975,14929.861178437586,8340.8341837261978,711.93718901480952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-3383.0669947113884},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-4585.6969947113885},-2639.0269947113884,-2639.0269947113884,-5305.1869947113883,-6589.0269947113884,-6589.0269947113884,-6589.0269947113884,-6589.0269947113884,-7628.8969947113883,-711.93718901480952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-857.43832980960144},{"$f":"IF(F417=0,0,F420*$C422)","v":-1162.2449033096013},{"$f":"IF(G417=0,0,G420*$C422)","v":-668.8613918096014},-668.8613918096014,-1344.5996438096015,-1669.9888918096015,-1669.9888918096015,-1669.9888918096015,-1669.9888918096015,-1933.5439433096014,-180.44048055580348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-1305.0180932099181},{"$f":"+F420*F421","v":-1768.9326157099181},{"$f":"+G420*G421","v":-1018.0046632099181},-1018.0046632099184,-2046.4758832099183,-2541.7171632099185,-2541.7171632099185,-2541.7171632099189,-2541.7171632099189,-2942.8470157099182,-274.62977066246276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":20540.781357761643},"     Begin Cumulative DFIT",{"$f":"+C424","v":20540.781357761643},{"$f":"+E425","v":19235.763264551726},{"$f":"+F425","v":17466.830648841809},16448.825985631891,15430.821322421973,13384.345439212055,10842.628276002137,8300.9111127922188,5759.1939495822999,3217.476786372381,274.62977066246276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":19235.763264551726},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":17466.830648841809},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":16448.825985631891},15430.821322421973,13384.345439212055,10842.628276002137,8300.9111127922188,5759.1939495822999,3217.476786372381,274.62977066246276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38575000000000004},0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38575000000000004},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000009},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":20540.781357761643},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":19235.763264551726},{"$f":"+E428+F423","v":17466.830648841809},{"$f":"+F428+G423","v":16448.825985631891},15430.821322421973,13384.345439212055,10842.628276002137,8300.9111127922188,5759.1939495822999,3217.476786372381,274.62977066246276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":13495.945651651817},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":12638.507321842215},{"$f":"IF(F422<>0,+E429+F422,0)","v":11476.262418532613},{"$f":"IF(G422<>0,+F429+G422,0)","v":10807.401026723011},10138.53963491341,8793.939991103809,7123.9510992942078,5453.9622074846066,3783.9733156750053,2113.9844238654041,180.44048055580265,-8.2422957348171622E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":7044.8357061098268},{"$f":"+E432","v":6597.2559427095102},{"$f":"+F432","v":5990.5682303091935},5641.4249589088768,5292.28168750856,4590.405448108243,3718.6771767079263,2846.9489053076095,1975.220633907292,1103.4923625069746,94.189290106657836,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,{"$f":"+BR432","v":-1.4495071809506044E-12},-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":447.57976340031666},{"$f":"+F422-F423","v":606.68771240031674},349.14327140031673,349.14327140031696,701.87623940031676,871.728271400317,871.728271400317,871.72827140031745,871.72827140031745,1009.3030724003168,94.189290106659286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":7044.8357061098268},"     End Excess Deferred",{"$f":"+E430-E431","v":6597.2559427095102},{"$f":"+F430-F431","v":5990.5682303091935},5641.4249589088768,5292.28168750856,4590.405448108243,3718.6771767079263,2846.9489053076095,1975.220633907292,1103.4923625069746,94.189290106657836,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,{"$f":"+BR430-BR431","v":-1.4495071809506044E-12},-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12,-1.4495071809506044E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":7044.8357061098286},{"$f":"+E422-E423","v":447.57976340031666},{"$f":"+F422-F423","v":606.68771240031674},{"$f":"+G422-G423","v":349.14327140031673},349.14327140031696,701.87623940031676,871.728271400317,871.728271400317,871.72827140031745,871.72827140031745,1009.3030724003168,94.189290106659286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":57113.090412523481},"     Begin Cumulative Difference",{"$f":"+$C436","v":57113.090412523481},{"$f":"+E438","v":45830.1553350022},{"$f":"+F438","v":34547.22025748092},21160.885179959638,9888.8801024383538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-11282.935077521284},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-11282.935077521284},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-13386.335077521284},-11272.005077521284,-11272.005077521284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":45830.1553350022},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":34547.22025748092},21160.885179959638,9888.8801024383538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-11282.935077521284},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-11282.935077521284},-13386.335077521284,-11272.005077521284,-9888.8801024383538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999993},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-2859.6598953977696},{"$f":"IF(F436=0,0,F439*$C441)","v":-2859.6598953977696},{"$f":"IF(G436=0,0,G439*$C441)","v":-3392.7666253977695},-2856.8896868977695,-2506.336661963001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-4352.3922061538351},{"$f":"+F439*F440","v":-4352.3922061538342},{"$f":"+G439*G440","v":-5163.7787561538344},-4348.1759586538337,-3814.6354995155939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":22031.374626630932},"     Begin Cumulative DFIT",{"$f":"+C443","v":22031.374626630932},{"$f":"+E444","v":17678.982420477096},{"$f":"+F444","v":13326.590214323262},8162.8114581694272,3814.6354995155934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":17678.982420477096},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":13326.590214323262},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":8162.8114581694272},3814.6354995155934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999993},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999993},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999993},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999987},0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":22031.374626630932},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":17678.982420477096},{"$f":"+E447+F442","v":13326.590214323262},{"$f":"+F447+G442","v":8162.8114581694272},3814.6354995155934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":14475.312765054077},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":11615.652869656307},{"$f":"IF(F441<>0,+E448+F441,0)","v":8755.9929742585373},{"$f":"IF(G441<>0,+F448+G441,0)","v":5363.2263488607678},2506.3366619629983,-2.7284841053187847E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":7556.0618615768544},{"$f":"+E451","v":6063.3295508207884},{"$f":"+F451","v":4570.5972400647242},2799.5851093086594,1308.2988375525952,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,{"$f":"+BR451","v":2.2737367544323206E-12},2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":1492.7323107560655},{"$f":"+F441-F442","v":1492.7323107560646},1771.0121307560648,1491.2862717560643,1308.2988375525929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":7556.0618615768544},"     End Excess Deferred",{"$f":"+E449-E450","v":6063.3295508207884},{"$f":"+F449-F450","v":4570.5972400647242},2799.5851093086594,1308.2988375525952,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,{"$f":"+BR449-BR450","v":2.2737367544323206E-12},2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12,2.2737367544323206E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":7556.0618615768526},{"$f":"+E441-E442","v":1492.7323107560655},{"$f":"+F441-F442","v":1492.7323107560646},{"$f":"+G441-G442","v":1771.0121307560648},1491.2862717560643,1308.2988375525929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":39310.490229464733},"     Begin Cumulative Difference",{"$f":"+$C455","v":39310.490229464733},{"$f":"+E457","v":38683.776918994277},{"$f":"+F457","v":35866.793608523818},33049.810298053359,29026.176987582901,26197.063677112445,23367.950366641988,20538.837056171531,17709.723745701074,14523.720435230618,9819.6071247601612,5115.4938142897054,411.3805038192495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":-626.71331047045624},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-2816.9833104704558},-2816.9833104704558,-4023.6333104704559,-2829.1133104704559,-2829.1133104704559,-2829.1133104704559,-2829.1133104704559,-3186.0033104704557,-4704.1133104704559,-4704.1133104704559,-4704.1133104704559,-4704.1133104704559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":38683.776918994277},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":35866.793608523818},33049.810298053359,29026.176987582901,26197.063677112445,23367.950366641988,20538.837056171531,17709.723745701074,14523.720435230618,9819.6071247601612,5115.4938142897054,411.3805038192495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":-626.71331047045624},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-2816.9833104704558},-2816.9833104704558,-4023.6333104704559,-2829.1133104704559,-2829.1133104704559,-2829.1133104704559,-2829.1133104704559,-3186.0033104704557,-4704.1133104704559,-4704.1133104704559,-4704.1133104704559,-411.3805038192495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.38574999999999998},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38574999999999998},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000026,0.3857500000000002,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":-158.84048853873713},{"$f":"IF(F455=0,0,F458*$C460)","v":-713.96442003873699},{"$f":"IF(G455=0,0,G458*$C460)","v":-713.96442003873699},-1019.7898625387371,-717.03876853873703,-717.03876853873703,-717.03876853873703,-717.03876853873703,-807.49253903873705,-1192.257518538737,-1192.257518538737,-1192.257518538737,-104.26438869298879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":-241.75465951397848},{"$f":"+F458*F459","v":-1086.6513120139782},{"$f":"+G458*G459","v":-1086.6513120139782},-1552.1165495139783,-1091.3304595139784,-1091.3304595139787,-1091.3304595139787,-1091.3304595139787,-1229.0007770139787,-1814.6117095139791,-1814.6117095139796,-1814.6117095139793,-158.69002934827563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":15164.02160601602},"     Begin Cumulative DFIT",{"$f":"+C462","v":15164.02160601602},{"$f":"+E463","v":14922.266946502041},{"$f":"+F463","v":13835.615634488062},12748.964322474083,11196.847772960105,10105.517313446127,9014.1868539321495,7922.8563944181706,6831.5259349041917,5602.5251578902134,3787.9134483762346,1973.301738862255,158.69002934827563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":14922.266946502041},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":13835.615634488062},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":12748.964322474083},11196.847772960105,10105.517313446127,9014.1868539321495,7922.8563944181706,6831.5259349041917,5602.5251578902134,3787.9134483762346,1973.301738862255,158.69002934827563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38574999999999998},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000026,0.3857500000000002,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38574999999999998},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38574999999999998},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38574999999999998},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000026,0.3857500000000002,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":15164.02160601602},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":14922.266946502041},{"$f":"+E466+F461","v":13835.615634488062},{"$f":"+F466+G461","v":12748.964322474083},11196.847772960105,10105.517313446127,9014.1868539321495,7922.8563944181706,6831.5259349041917,5602.5251578902134,3787.9134483762346,1973.301738862255,158.69002934827563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":9963.2437486578365},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":9804.4032601190993},{"$f":"IF(F460<>0,+E467+F460,0)","v":9090.4388400803618},{"$f":"IF(G460<>0,+F467+G460,0)","v":8376.4744200416244},7356.6845575028874,6639.6457889641506,5922.6070204254138,5205.568251886677,4488.5294833479402,3681.0369443092031,2488.7794257704663,1296.5219072317293,104.26438869299227,3.4816594052244909E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":5200.7778573581836},{"$f":"+E470","v":5117.8636863829424},{"$f":"+F470","v":4745.176794407701},4372.4899024324595,3840.1632154572185,3465.8715244819768,3091.5798335067352,2717.2881425314936,2342.9964515562519,1921.4882135810103,1299.1340226057682,676.77983163052568,54.42564065528336,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,{"$f":"+BR470","v":-3.4816594052244909E-12},-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":82.914170975241348},{"$f":"+F460-F461","v":372.68689197524122},372.68689197524122,532.32668697524116,374.29169097524141,374.29169097524164,374.29169097524164,374.29169097524164,421.50823797524163,622.35419097524209,622.35419097524255,622.35419097524232,54.425640655286841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":5200.7778573581836},"     End Excess Deferred",{"$f":"+E468-E469","v":5117.8636863829424},{"$f":"+F468-F469","v":4745.176794407701},4372.4899024324595,3840.1632154572185,3465.8715244819768,3091.5798335067352,2717.2881425314936,2342.9964515562519,1921.4882135810103,1299.1340226057682,676.77983163052568,54.42564065528336,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,{"$f":"+BR468-BR469","v":-3.4816594052244909E-12},-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12,-3.4816594052244909E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":5200.7778573581863},{"$f":"+E460-E461","v":82.914170975241348},{"$f":"+F460-F461","v":372.68689197524122},{"$f":"+G460-G461","v":372.68689197524122},532.32668697524116,374.29169097524141,374.29169097524164,374.29169097524164,374.29169097524164,421.50823797524163,622.35419097524209,622.35419097524255,622.35419097524232,54.425640655286841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":38692.308289088127},{"$f":"SUM(E493:CI493)","v":38692.308289088134},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":8822.4045697646834},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":6495.9378543220082},4271.9392551192568,4233.7642710320988,4418.6270371778728,3278.2920307340264,1607.106223099076,1246.0199623755591,1293.2365093755591,1631.6572633755588,716.54348108190186,622.35419097524232,54.425640655286841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":8822.4045697646852},{"$f":"SUM(F498:F518)","v":6495.9378543220082},4271.9392551192559,4233.7642710320988,4418.6270371778728,3278.2920307340269,1607.106223099076,1246.0199623755591,1293.2365093755591,1631.6572633755588,716.54348108190186,622.35419097524232,54.425640655286841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":1127.6265862766641},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":1259.6585493756311},{"$f":"+F300","v":981.9660723937177},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":495.49560966343108},{"$f":"+F319","v":495.49560966343131},478.60697608715623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":12.408062542009546},{"$f":"+F338","v":12.408062542009539},12.408062542009539,12.408062542009546,1.8895238912531429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":2061.2358754168563},{"$f":"+F357","v":1245.9110242327597},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":1842.7536413584685},{"$f":"+F414","v":1288.0501703584678},1288.0819223584676,1848.5999783584671,2032.270745358469,2032.272068358468,361.08626072351751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":447.57976340031666},{"$f":"+F433","v":606.68771240031674},349.14327140031673,349.14327140031696,701.87623940031676,871.728271400317,871.728271400317,871.72827140031745,871.72827140031745,1009.3030724003168,94.189290106659286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":1492.7323107560655},{"$f":"+F452","v":1492.7323107560646},1771.0121307560648,1491.2862717560643,1308.2988375525929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":82.914170975241348},{"$f":"+F471","v":372.68689197524122},372.68689197524122,532.32668697524116,374.29169097524141,374.29169097524164,374.29169097524164,374.29169097524164,421.50823797524163,622.35419097524209,622.35419097524255,622.35419097524232,54.425640655286841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3923","index":37,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3924","index":38,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":2056.1391269999986}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":2056.1391269999995},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":2056.1391269999995}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":30895.78},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15541.49},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.3000000000000002E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13222.13},{"$f":"IFERROR(+B11/$B$32,0)","v":0.58223927852711033},{"$f":"+C11*$D$8","v":17988.736656732322},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":593.62830967216667},{"$f":"+F11*E11","v":12466.194503115499},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":5522.5421536168233},{"$f":"+$E$8*J11","v":7001.6121463777927},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0.45051099646030029}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3949.85},0.17393247640813594,5373.7795259609584,{"$f":"2018-A13","v":19},177.33472435671163,3369.3597627775212,2004.4197631834372,2541.251722479582,0.16351403388475508]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":214},9.4235350586328835E-3,291.14746599380868,18,9.6078663777956876,172.94159480032238,118.2058711934863,149.8642546312571,9.6428498574626428E-3]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5323.12},0.2344047100061209,7242.1163513129095,11,238.98983959332602,2628.8882355265864,4613.2281157863235,5848.7618765113675,0.37633211979748193]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":22709.1},null,{"$f":"SUM(D11:D31)","v":30895.780000000002},null,{"$f":"SUM(F11:F31)","v":1019.5607399999999},{"$f":"SUM(G11:G31)","v":18637.384096219928},{"$f":"SUM(H11:H31)","v":12258.395903780071},{"$f":"SUM(I11:I31)","v":15541.489999999998}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":7001.6121463777927},null,{"$f":"+$F11","v":593.62830967216667},{"$f":"+$F11","v":593.62830967216667},593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,{"$f":"+$F11","v":593.62830967216667},593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667,593.62830967216667]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,2541.251722479582,null,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163,177.33472435671163]
[{"$f":"A40+1","v":2000},null,149.8642546312571,null,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876,9.6078663777956876]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,5848.7618765113675,null,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602,238.98983959332602]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":15541.489999999998},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":1019.5607399999999},1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,{"$f":"SUM(BQ38:BQ58)","v":1019.5607399999999},1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999,1019.5607399999999]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":7001.6121463777927},"     Begin Cumulative Difference",{"$f":"+$C94","v":7001.6121463777927},{"$f":"+E96","v":6407.9838367056263},{"$f":"+F96","v":5814.35552703346},5220.7272173612937,4627.0989076891274,4033.4705980169606,3439.8422883447938,2846.213978672627,2252.5856690004603,1658.9573593282935,1065.3290496561267,471.70073998396003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-593.62830967216667},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-593.62830967216667},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-593.62830967216667},-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":6407.9838367056263},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":5814.35552703346},5220.7272173612937,4627.0989076891274,4033.4705980169606,3439.8422883447938,2846.213978672627,2252.5856690004603,1658.9573593282935,1065.3290496561267,471.70073998396003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-593.62830967216667},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-593.62830967216667},-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-593.62830967216667,-471.70073998396003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38574999999999998},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-150.45509508641064},{"$f":"IF(F94=0,0,F97*$C99)","v":-150.45509508641064},{"$f":"IF(G94=0,0,G97*$C99)","v":-150.45509508641064},-150.45509508641064,-150.45509508641064,-150.45509508641064,-150.45509508641064,-150.45509508641064,-150.45509508641064,-150.45509508641064,-150.45509508641064,-119.55255254893467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-228.99212045603829},{"$f":"+F97*F98","v":-228.99212045603829},{"$f":"+G97*G98","v":-228.99212045603824},-228.99212045603824,-228.99212045603821,-228.99212045603821,-228.99212045603821,-228.99212045603821,-228.99212045603821,-228.99212045603821,-228.99212045603824,-181.95856044881256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":2700.8718854652334},"     Begin Cumulative DFIT",{"$f":"+C101","v":2700.8718854652334},{"$f":"+E102","v":2471.8797650091951},{"$f":"+F102","v":2242.8876445531569},2013.8955240971186,1784.9034036410803,1555.9112831850421,1326.9191627290038,1097.9270422729655,868.93492181692727,639.94280136088901,410.9506809048508,181.95856044881256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":2471.8797650091951},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":2242.8876445531569},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":2013.8955240971186},1784.9034036410803,1555.9112831850421,1326.9191627290038,1097.9270422729655,868.93492181692727,639.94280136088901,410.9506809048508,181.95856044881256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38574999999999998},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38574999999999998},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38574999999999993},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":2700.8718854652334},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":2471.8797650091951},{"$f":"+E105+F100","v":2242.8876445531569},{"$f":"+F105+G100","v":2013.8955240971186},1784.9034036410803,1555.9112831850421,1326.9191627290038,1097.9270422729655,868.93492181692727,639.94280136088901,410.9506809048508,181.95856044881256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":1774.5585984994516},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":1624.1035034130409},{"$f":"IF(F99<>0,+E106+F99,0)","v":1473.6484083266303},{"$f":"IF(G99<>0,+F106+G99,0)","v":1323.1933132402196},1172.7382181538089,1022.2831230673983,871.8280279809876,721.37293289457693,570.91783780816627,420.4627427217556,270.00764763534494,119.5525525489343,-3.694822225952521E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":926.3132869657818},{"$f":"+E109","v":847.7762615961542},{"$f":"+F109","v":769.2392362265266},690.702210856899,612.1651854872714,533.6281601176438,455.0911347480162,376.5541093783886,298.017084008761,219.48005863913343,140.94303326950586,62.406007899878261,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,{"$f":"+BR109","v":3.694822225952521E-13},3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":78.537025369627656},{"$f":"+F99-F100","v":78.537025369627656},78.5370253696276,78.5370253696276,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.5370253696276,62.406007899877892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":926.3132869657818},"     End Excess Deferred",{"$f":"+E107-E108","v":847.7762615961542},{"$f":"+F107-F108","v":769.2392362265266},690.702210856899,612.1651854872714,533.6281601176438,455.0911347480162,376.5541093783886,298.017084008761,219.48005863913343,140.94303326950586,62.406007899878261,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,{"$f":"+BR107-BR108","v":3.694822225952521E-13},3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13,3.694822225952521E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":926.31328696578157},{"$f":"+E99-E100","v":78.537025369627656},{"$f":"+F99-F100","v":78.537025369627656},{"$f":"+G99-G100","v":78.5370253696276},78.5370253696276,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.5370253696276,62.406007899877892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":2541.251722479582},"     Begin Cumulative Difference",{"$f":"+$C132","v":2541.251722479582},{"$f":"+E134","v":2363.9169981228702},{"$f":"+F134","v":2186.5822737661583},2009.2475494094467,1831.9128250527351,1654.5781006960235,1477.2433763393119,1299.9086519826003,1122.5739276258887,945.2392032691771,767.90447891246549,590.56975455575389,413.23503019904228,235.90030584233065,58.56558148561902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":-177.33472435671163},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-177.33472435671163},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-177.33472435671163},-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":2363.9169981228702},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":2186.5822737661583},2009.2475494094467,1831.9128250527351,1654.5781006960235,1477.2433763393119,1299.9086519826003,1122.5739276258887,945.2392032691771,767.90447891246549,590.56975455575389,413.23503019904228,235.90030584233065,58.56558148561902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":-177.33472435671163},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-177.33472435671163},-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-177.33472435671163,-58.56558148561902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.38574999999999998},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38575000000000004},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":-44.945485888208566},{"$f":"IF(F132=0,0,F135*$C137)","v":-44.945485888208566},{"$f":"IF(G132=0,0,G135*$C137)","v":-44.945485888208566},-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-44.945485888208566,-14.843446627530142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":-68.406869920601508},{"$f":"+F135*F136","v":-68.406869920601522},{"$f":"+G135*G136","v":-68.406869920601522},-68.406869920601522,-68.406869920601522,-68.406869920601537,-68.406869920601537,-68.406869920601537,-68.406869920601537,-68.406869920601537,-68.406869920601522,-68.406869920601522,-68.406869920601522,-68.406869920601522,-22.591673058077532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":980.28785194649868},"     Begin Cumulative DFIT",{"$f":"+C139","v":980.28785194649868},{"$f":"+E140","v":911.8809820258972},{"$f":"+F140","v":843.47411210529572},775.06724218469424,706.66037226409276,638.25350234349128,569.8466324228898,501.43976250228826,433.03289258168672,364.62602266108519,296.21915274048365,227.81228281988211,159.40541289928058,90.998542978679055,22.591673058077532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":911.8809820258972},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":843.47411210529572},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":775.06724218469424},706.66037226409276,638.25350234349128,569.8466324228898,501.43976250228826,433.03289258168672,364.62602266108519,296.21915274048365,227.81228281988211,159.40541289928058,90.998542978679055,22.591673058077532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.38575000000000004},{"$f":"IF(G132=0,0,+G139/G132)","v":0.38575000000000009},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38575000000000004},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38575000000000009},{"$f":"IF(G134=0,0,+G140/G134)","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":980.28785194649868},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":911.8809820258972},{"$f":"+E143+F138","v":843.47411210529572},{"$f":"+F143+G138","v":775.06724218469424},706.66037226409276,638.25350234349128,569.8466324228898,501.43976250228826,433.03289258168672,364.62602266108519,296.21915274048365,227.81228281988211,159.40541289928058,90.998542978679055,22.591673058077532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":644.08024906245009},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":599.13476317424147},{"$f":"IF(F137<>0,+E144+F137,0)","v":554.18927728603285},{"$f":"IF(G137<>0,+F144+G137,0)","v":509.24379139782428},464.29830550961572,419.35281962140715,374.40733373319858,329.46184784499002,284.51636195678145,239.57087606857289,194.62539018036432,149.67990429215575,104.73441840394719,59.788932515738622,14.843446627530057,-8.5265128291212022E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":336.20760288404858},{"$f":"+E147","v":312.74621885165561},{"$f":"+F147","v":289.28483481926264},265.82345078686967,242.3620667544767,218.90068272208373,195.43929868969076,171.97791465729779,148.51653062490482,125.05514659251185,101.59376256011888,78.132378527725919,54.670994495332963,31.209610462940006,7.7482264305470494,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR147","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":23.461384032392942},{"$f":"+F137-F138","v":23.461384032392957},23.461384032392957,23.461384032392957,23.461384032392957,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392957,23.461384032392957,23.461384032392957,23.461384032392957,7.7482264305473905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":336.20760288404858},"     End Excess Deferred",{"$f":"+E145-E146","v":312.74621885165561},{"$f":"+F145-F146","v":289.28483481926264},265.82345078686967,242.3620667544767,218.90068272208373,195.43929868969076,171.97791465729779,148.51653062490482,125.05514659251185,101.59376256011888,78.132378527725919,54.670994495332963,31.209610462940006,7.7482264305470494,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,{"$f":"+BR145-BR146","v":-3.4106051316484809E-13},-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-3.4106051316484809E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":336.20760288404887},{"$f":"+E137-E138","v":23.461384032392942},{"$f":"+F137-F138","v":23.461384032392957},{"$f":"+G137-G138","v":23.461384032392957},23.461384032392957,23.461384032392957,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392957,23.461384032392957,23.461384032392957,23.461384032392957,7.7482264305473905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":149.8642546312571},"     Begin Cumulative Difference",{"$f":"+$C151","v":149.8642546312571},{"$f":"+E153","v":140.25638825346141},{"$f":"+F153","v":130.64852187566572},121.04065549787003,111.43278912007435,101.82492274227866,92.217056364482971,82.609189986687284,73.001323608891596,63.393457231095908,53.785590853300221,44.177724475504533,34.569858097708845,24.961991719913158,15.35412534211747,5.7462589643217825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":-9.6078663777956876},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":-9.6078663777956876},-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":140.25638825346141},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":130.64852187566572},121.04065549787003,111.43278912007435,101.82492274227866,92.217056364482971,82.609189986687284,73.001323608891596,63.393457231095908,53.785590853300221,44.177724475504533,34.569858097708845,24.961991719913158,15.35412534211747,5.7462589643217825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":-9.6078663777956876},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":-9.6078663777956876},-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-9.6078663777956876,-5.7462589643217825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.38574999999999998},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.38574999999999998},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":-2.435113733452317},{"$f":"IF(F151=0,0,F154*$C156)","v":-2.435113733452317},{"$f":"IF(G151=0,0,G154*$C156)","v":-2.435113733452317},-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-2.435113733452317,-1.4563893345073557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":-3.7062344552346862},{"$f":"+F154*F155","v":-3.7062344552346862},{"$f":"+G154*G155","v":-3.7062344552346862},-3.7062344552346862,-3.7062344552346862,-3.7062344552346862,-3.7062344552346871,-3.7062344552346871,-3.7062344552346871,-3.7062344552346871,-3.7062344552346875,-3.706234455234688,-3.706234455234688,-3.706234455234688,-3.706234455234688,-2.2166193954871285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":57.810136224007422},"     Begin Cumulative DFIT",{"$f":"+C158","v":57.810136224007422},{"$f":"+E159","v":54.103901768772737},{"$f":"+F159","v":50.397667313538051},46.691432858303365,42.985198403068679,39.278963947833994,35.572729492599308,31.866495037364622,28.160260582129936,24.454026126895251,20.747791671660565,17.041557216425879,13.335322761191192,9.629088305956504,5.9228538507218165,2.2166193954871285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":54.103901768772737},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":50.397667313538051},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":46.691432858303365},42.985198403068679,39.278963947833994,35.572729492599308,31.866495037364622,28.160260582129936,24.454026126895251,20.747791671660565,17.041557216425879,13.335322761191192,9.629088305956504,5.9228538507218165,2.2166193954871285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.38574999999999998},{"$f":"IF(G151=0,0,+G158/G151)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.38574999999999998},{"$f":"IF(F153=0,0,+F159/F153)","v":0.38574999999999998},{"$f":"IF(G153=0,0,+G159/G153)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":57.810136224007422},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":54.103901768772737},{"$f":"+E162+F157","v":50.397667313538051},{"$f":"+F162+G157","v":46.691432858303365},42.985198403068679,39.278963947833994,35.572729492599308,31.866495037364622,28.160260582129936,24.454026126895251,20.747791671660565,17.041557216425879,13.335322761191192,9.629088305956504,5.9228538507218165,2.2166193954871285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":37.983095336292109},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":35.547981602839791},{"$f":"IF(F156<>0,+E163+F156,0)","v":33.112867869387472},{"$f":"IF(G156<>0,+F163+G156,0)","v":30.677754135935153},28.242640402482834,25.807526669030516,23.372412935578197,20.937299202125878,18.502185468673559,16.067071735221241,13.631958001768924,11.196844268316607,8.7617305348642898,6.3266168014119728,3.8915030679596558,1.4563893345073389,-1.6875389974302379E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":19.827040887715313},{"$f":"+E166","v":18.555920165932942},{"$f":"+F166","v":17.284799444150572},16.013678722368201,14.742558000585833,13.471437278803464,12.200316557021095,10.929195835238724,9.6580751134563538,8.3869543916739833,7.1158336698916127,5.8447129481092421,4.5735922263268716,3.3024715045445006,2.0313507827621295,0.76023006097975854,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,{"$f":"+BR166","v":-1.4210854715202004E-14},-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":1.2711207217823692},{"$f":"+F156-F157","v":1.2711207217823692},1.2711207217823692,1.2711207217823692,1.2711207217823692,1.2711207217823692,1.2711207217823701,1.2711207217823701,1.2711207217823701,1.2711207217823701,1.2711207217823706,1.271120721782371,1.271120721782371,1.271120721782371,1.271120721782371,0.76023006097977275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":19.827040887715313},"     End Excess Deferred",{"$f":"+E164-E165","v":18.555920165932942},{"$f":"+F164-F165","v":17.284799444150572},16.013678722368201,14.742558000585833,13.471437278803464,12.200316557021095,10.929195835238724,9.6580751134563538,8.3869543916739833,7.1158336698916127,5.8447129481092421,4.5735922263268716,3.3024715045445006,2.0313507827621295,0.76023006097975854,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,{"$f":"+BR164-BR165","v":-1.4210854715202004E-14},-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":19.827040887715324},{"$f":"+E156-E157","v":1.2711207217823692},{"$f":"+F156-F157","v":1.2711207217823692},{"$f":"+G156-G157","v":1.2711207217823692},1.2711207217823692,1.2711207217823692,1.2711207217823692,1.2711207217823701,1.2711207217823701,1.2711207217823701,1.2711207217823701,1.2711207217823706,1.271120721782371,1.271120721782371,1.271120721782371,1.271120721782371,0.76023006097977275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":5848.7618765113675},"     Begin Cumulative Difference",{"$f":"+$C284","v":5848.7618765113675},{"$f":"+E286","v":5609.7720369180415},{"$f":"+F286","v":5370.7821973247155},5131.7923577313895,4892.8025181380635,4653.8126785447375,4414.8228389514115,4175.8329993580855,3936.8431597647595,3697.8533201714336,3458.8634805781076,3219.8736409847816,2980.8838013914556,2741.8939617981296,2502.9041222048036,2263.9142826114776,2024.9244430181516,1785.9346034248256,1546.9447638314996,1307.9549242381736,1068.9650846448476,829.9752450515216,590.9854054581956,351.9955658648696,113.00572627154358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":-238.98983959332602},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":-238.98983959332602},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":-238.98983959332602},-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":5609.7720369180415},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":5370.7821973247155},5131.7923577313895,4892.8025181380635,4653.8126785447375,4414.8228389514115,4175.8329993580855,3936.8431597647595,3697.8533201714336,3458.8634805781076,3219.8736409847816,2980.8838013914556,2741.8939617981296,2502.9041222048036,2263.9142826114776,2024.9244430181516,1785.9346034248256,1546.9447638314996,1307.9549242381736,1068.9650846448476,829.9752450515216,590.9854054581956,351.9955658648696,113.00572627154358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":-238.98983959332602},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":-238.98983959332602},-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-238.98983959332602,-113.00572627154358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.38575000000000004},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.38574999999999998},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":-60.571974844928484},{"$f":"IF(F284=0,0,F287*$C289)","v":-60.571974844928484},{"$f":"IF(G284=0,0,G287*$C289)","v":-60.571974844928484},-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-60.571974844928484,-28.641301323522722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":-92.190330623125519},{"$f":"+F287*F288","v":-92.190330623125504},{"$f":"+G287*G288","v":-92.190330623125504},-92.190330623125504,-92.190330623125504,-92.190330623125504,-92.190330623125519,-92.190330623125519,-92.190330623125533,-92.190330623125519,-92.190330623125519,-92.190330623125533,-92.190330623125519,-92.190330623125533,-92.190330623125533,-92.190330623125533,-92.190330623125533,-92.190330623125533,-92.190330623125519,-92.190330623125519,-92.190330623125519,-92.190330623125504,-92.190330623125519,-92.190330623125519,-43.591958909247936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":2256.1598938642601},"     Begin Cumulative DFIT",{"$f":"+C291","v":2256.1598938642601},{"$f":"+E292","v":2163.9695632411344},{"$f":"+F292","v":2071.7792326180088},1979.5889019948834,1887.398571371758,1795.2082407486325,1703.0179101255071,1610.8275795023817,1518.6372488792563,1426.4469182561306,1334.2565876330052,1242.0662570098798,1149.8759263867541,1057.6855957636287,965.49526514050319,873.30493451737766,781.11460389425213,688.92427327112659,596.73394264800106,504.54361202487553,412.35328140175,320.16295077862446,227.97262015549896,135.78228953237345,43.591958909247936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":2163.9695632411344},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":2071.7792326180088},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":1979.5889019948834},1887.398571371758,1795.2082407486325,1703.0179101255071,1610.8275795023817,1518.6372488792563,1426.4469182561306,1334.2565876330052,1242.0662570098798,1149.8759263867541,1057.6855957636287,965.49526514050319,873.30493451737766,781.11460389425213,688.92427327112659,596.73394264800106,504.54361202487553,412.35328140175,320.16295077862446,227.97262015549896,135.78228953237345,43.591958909247936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38575000000000004},{"$f":"IF(F284=0,0,+F291/F284)","v":0.38574999999999998},{"$f":"IF(G284=0,0,+G291/G284)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.38574999999999998},{"$f":"IF(F286=0,0,+F292/F286)","v":0.38574999999999998},{"$f":"IF(G286=0,0,+G292/G286)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":2256.1598938642601},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":2163.9695632411344},{"$f":"+E295+F290","v":2071.7792326180088},{"$f":"+F295+G290","v":1979.5889019948834},1887.398571371758,1795.2082407486325,1703.0179101255071,1610.8275795023817,1518.6372488792563,1426.4469182561306,1334.2565876330052,1242.0662570098798,1149.8759263867541,1057.6855957636287,965.49526514050319,873.30493451737766,781.11460389425213,688.92427327112659,596.73394264800106,504.54361202487553,412.35328140175,320.16295077862446,227.97262015549896,135.78228953237345,43.591958909247936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":1482.3686976018062},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":1421.7967227568777},{"$f":"IF(F289<>0,+E296+F289,0)","v":1361.2247479119492},{"$f":"IF(G289<>0,+F296+G289,0)","v":1300.6527730670207},1240.0807982220922,1179.5088233771637,1118.9368485322352,1058.3648736873067,997.79289884237824,937.22092399744975,876.64894915252125,816.07697430759276,755.50499946266427,694.93302461773578,634.36104977280729,573.7890749278788,513.21710008295031,452.64512523802182,392.07315039309333,331.50117554816484,270.92920070323635,210.35722585830786,149.78525101337937,89.213276168450875,28.641301323522391,-3.3040237212844659E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":773.79119626245392},{"$f":"+E299","v":742.17284048425688},{"$f":"+F299","v":710.55448470605984},678.9361289278628,647.31777314966575,615.69941737146871,584.08106159327167,552.46270581507463,520.84435003687759,489.22599425868054,457.6076384804835,425.98928270228646,394.37092692408942,362.75257114589238,331.13421536769533,299.51585958949829,267.89750381130125,236.27914803310421,204.66079225490716,173.04243647671012,141.42408069851308,109.80572492031604,78.187369142119024,46.569013363921989,14.950657585724954,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,{"$f":"+BR299","v":-2.5934809855243657E-13},-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":31.618355778197035},{"$f":"+F289-F290","v":31.618355778197021},31.618355778197021,31.618355778197021,31.618355778197021,31.618355778197021,31.618355778197035,31.618355778197035,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197049,31.618355778197035,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197035,31.618355778197021,31.618355778197035,31.618355778197035,14.950657585725214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":773.79119626245392},"     End Excess Deferred",{"$f":"+E297-E298","v":742.17284048425688},{"$f":"+F297-F298","v":710.55448470605984},678.9361289278628,647.31777314966575,615.69941737146871,584.08106159327167,552.46270581507463,520.84435003687759,489.22599425868054,457.6076384804835,425.98928270228646,394.37092692408942,362.75257114589238,331.13421536769533,299.51585958949829,267.89750381130125,236.27914803310421,204.66079225490716,173.04243647671012,141.42408069851308,109.80572492031604,78.187369142119024,46.569013363921989,14.950657585724954,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,{"$f":"+BR297-BR298","v":-2.5934809855243657E-13},-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13,-2.5934809855243657E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":773.79119626245415},{"$f":"+E289-E290","v":31.618355778197035},{"$f":"+F289-F290","v":31.618355778197021},{"$f":"+G289-G290","v":31.618355778197021},31.618355778197021,31.618355778197021,31.618355778197021,31.618355778197035,31.618355778197035,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197049,31.618355778197035,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197035,31.618355778197021,31.618355778197035,31.618355778197035,14.950657585725214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":2056.1391269999995},{"$f":"SUM(E493:CI493)","v":2056.1391269999986},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":134.88788590199999},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":134.88788590199999},134.88788590199994,134.88788590199994,134.88788590199991,134.88788590199994,134.88788590199994,134.88788590199994,134.88788590199997,134.88788590199994,134.88788590199997,118.75686843225027,56.350860532372366,56.35086053237238,40.637702930526814,32.378585839176822,31.618355778197049,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197035,31.618355778197021,31.618355778197035,31.618355778197035,14.950657585725214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":134.88788590199999},{"$f":"SUM(F498:F518)","v":134.88788590199999},134.88788590199994,134.88788590199994,134.88788590199991,134.88788590199994,134.88788590199994,134.88788590199994,134.88788590199997,134.88788590199994,134.88788590199997,118.75686843225026,56.350860532372366,56.35086053237238,40.637702930526814,32.378585839176822,31.618355778197049,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197035,31.618355778197021,31.618355778197035,31.618355778197035,14.950657585725214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":78.537025369627656},{"$f":"+F110","v":78.537025369627656},78.5370253696276,78.5370253696276,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.537025369627571,78.5370253696276,62.406007899877892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":23.461384032392942},{"$f":"+F148","v":23.461384032392957},23.461384032392957,23.461384032392957,23.461384032392957,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392971,23.461384032392957,23.461384032392957,23.461384032392957,23.461384032392957,7.7482264305473905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":1.2711207217823692},{"$f":"+F167","v":1.2711207217823692},1.2711207217823692,1.2711207217823692,1.2711207217823692,1.2711207217823692,1.2711207217823701,1.2711207217823701,1.2711207217823701,1.2711207217823701,1.2711207217823706,1.271120721782371,1.271120721782371,1.271120721782371,1.271120721782371,0.76023006097977275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":31.618355778197035},{"$f":"+F300","v":31.618355778197021},31.618355778197021,31.618355778197021,31.618355778197021,31.618355778197021,31.618355778197035,31.618355778197035,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197049,31.618355778197035,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197049,31.618355778197035,31.618355778197035,31.618355778197035,31.618355778197021,31.618355778197035,31.618355778197035,14.950657585725214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"393","index":39,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-156.82445099999993}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2844.6100000000006},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1038.4100000000005},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.8000000000000003E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":204.51},{"$f":"IFERROR(+B11/$B$32,0)","v":1.8201641182648318E-2},{"$f":"+C11*$D$8","v":51.776570524573245},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":3.0030410904252482},{"$f":"+F11*E11","v":63.063862898930211},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1861.49},0.1656748963135691,471.28046680254192,10,27.334267074547434,273.34267074547432,197.9377960570676,97.157479426179819,9.3563697793915476E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9169.8000000000011},0.81612346250378254,2321.5529626728853,3,134.65007183502735,403.95021550508204,1917.6027471678033,941.25252057382068,0.90643630220608451]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":11235.800000000001},null,{"$f":"SUM(D11:D31)","v":2844.6100000000006},null,{"$f":"SUM(F11:F31)","v":164.98738000000003},{"$f":"SUM(G11:G31)","v":740.35674914948663},{"$f":"SUM(H11:H31)","v":2115.5405432248708},{"$f":"SUM(I11:I31)","v":1038.4100000000005}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":3.0030410904252482},{"$f":"+$F11","v":3.0030410904252482},3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,{"$f":"+$F11","v":3.0030410904252482},3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482,3.0030410904252482]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,97.157479426179819,null,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434,27.334267074547434]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,941.25252057382068,null,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735,134.65007183502735]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":1038.4100000000005},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":164.98738000000003},164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,{"$f":"SUM(BQ38:BQ58)","v":164.98738000000003},164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003,164.98738000000003]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":302.27},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.96},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.96},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.96},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.95},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.48},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1921.5100000000002},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":549},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":406.67},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":406.67},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":406.67},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":152.5},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":2223.7800000000002},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":603.96},{"$f":"SUM(F67:F88)","v":461.63},{"$f":"SUM(G67:G88)","v":461.63},461.63,207.45,27.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"394","index":40,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":337.40796581358973}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":337.40796581358973},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-1565.4000600000018}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":178571.15999999997},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17437.549999999988},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.3999999999999996E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31550.399999999998},{"$f":"IFERROR(+B11/$B$32,0)","v":0.17491279003208207},{"$f":"+C11*$D$8","v":31234.37981486533},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":2311.3441063000341},{"$f":"+F11*E11","v":48538.226232300716},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3466.06},{"$f":"IFERROR(+B12/$B$32,0)","v":1.921554798096374E-2},{"$f":"+C12*$D$8","v":3431.3426929963525},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":253.91935928173007},{"$f":"+F12*E12","v":5078.3871856346013},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":641.99},3.559139094043067E-3,635.55959662461942,{"$f":"2018-A13","v":19},47.031410150221838,893.59679285421487,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1534.8},8.5088033793942249E-3,1519.4268896703466,18,112.43758983560564,2023.8766170409015,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1281.9000000000001},7.1067468413118706E-3,1269.0600272793965,17,93.91044201867534,1596.4775143174809,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7817.170000000001},4.333773945354389E-2,7738.8704059970978,16,572.67641004378515,9162.8225607005625,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":25153.539999999997},0.13944913093284325,24901.593071669697,15,1842.7178873035575,27640.768309553361,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6724.44},3.7279735337850992E-2,6657.0855837730423,14,492.62433319920513,6896.740664788872,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5993.57},3.3227852925876884E-2,5933.5362412832283,13,439.08168185495884,5708.0618641144647,225.47437716876357,74.803662045517427,4.2898034440341376E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8997.24},4.9879949255421489E-2,8907.12039928175,12,659.12690954684945,7909.5229145621934,997.59748471955663,330.9641922131367,1.8979970937037422E-2]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15210.74},8.4327075785175218E-2,15058.383742366646,8,1114.3203969351318,8914.5631754810547,6143.8205668855917,2038.2816137446137,0.11689036669398023]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":8618.34},4.7779359210821236E-2,8532.0155983330314,7,631.36915427664428,4419.5840799365096,4112.4315183965218,1364.3454362764053,7.8241807838624472E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10882.41},6.0331174735440134E-2,10773.407856670236,6,797.23218139359744,4783.3930883615849,5990.0147683086507,1987.2548091832291,0.11396410672274662]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":28274.47},0.15675130693678699,27991.262711218096,5,2071.3534406301392,10356.767203150695,17634.495508067401,5850.4423380281805,0.33550827599222277]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18735.330000000002},0.10386710921166668,18547.670177774002,4,1372.527593155276,5490.110372621104,13057.559805152898,4331.992411149703,0.24842895998289358]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3223.03},1.7868209900891954E-2,3190.7469691257606,3,236.11527571530627,708.34582714591875,2482.4011419798417,823.56451503613164,4.7229370813912055E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2272.46},1.2598328985886241E-2,2249.6982210713295,2,166.47766835927837,332.95533671855674,1916.7428843527728,635.9010223230739,3.6467337574548848E-2]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":180377.89},null,{"$f":"SUM(D11:D31)","v":178571.15999999997},null,{"$f":"SUM(F11:F31)","v":13214.265839999996},{"$f":"SUM(G11:G31)","v":150454.19973928281},{"$f":"SUM(H11:H31)","v":52560.53805503199},{"$f":"SUM(I11:I31)","v":17437.549999999988}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":2311.3441063000341},{"$f":"+$F11","v":2311.3441063000341},2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,{"$f":"+$F11","v":2311.3441063000341},2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341,2311.3441063000341]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":253.91935928173007},253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007,253.91935928173007]
[1999,null,0,null,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838,47.031410150221838]
[{"$f":"A40+1","v":2000},null,0,null,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564,112.43758983560564]
[{"$f":"A41+1","v":2001},null,0,null,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534,93.91044201867534]
[2002,null,0,null,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,{"$f":"+$F16","v":572.67641004378515},572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515,572.67641004378515]
[2003,null,0,null,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,{"$f":"+$F17","v":1842.7178873035575},1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575,1842.7178873035575]
[2004,null,0,null,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,{"$f":"+$F18","v":492.62433319920513},492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513,492.62433319920513]
[2005,null,74.803662045517427,null,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884,439.08168185495884]
[2006,null,330.9641922131367,null,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945,659.12690954684945]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,2038.2816137446137,null,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318,1114.3203969351318]
[{"$f":"A51+1","v":2011},null,1364.3454362764053,null,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,{"$f":"+$F25","v":631.36915427664428},631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,{"$f":"+$F25","v":631.36915427664428},631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428,631.36915427664428]
[2012,null,1987.2548091832291,null,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,{"$f":"+$F26","v":797.23218139359744},797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,{"$f":"+$F26","v":797.23218139359744},797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744,797.23218139359744]
[2013,null,5850.4423380281805,null,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392,2071.3534406301392]
[2014,null,4331.992411149703,null,{"$f":"+$F28","v":1372.527593155276},1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276,1372.527593155276]
[2015,null,823.56451503613164,null,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627,236.11527571530627]
[2016,null,635.9010223230739,null,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837,166.47766835927837]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":17437.549999999988},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":13214.265839999996},13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,{"$f":"SUM(BQ38:BQ58)","v":13214.265839999996},13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996,13214.265839999996]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":77.319999999999936},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":77.319999999999993},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":42.970000000000027},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":28.65},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":14.32},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":171.15999999999985},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68.459999999999994},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":68.459999999999994},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":34.24},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":176.08999999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.32},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.31},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.3},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25.16},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1102.5900000000001},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.45},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.5},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.43},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":253.45},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":88.76},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3943.0900000000006},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":672.42},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":672.36},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":672.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":672.37},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":672.35},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":581.16999999999996},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":975.03},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":150.01},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":150.01},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":150.01},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":150.01},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":149.99},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":149.99},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":75.010000000000005},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":884.64000000000033},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":353.84},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":353.86},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176.94},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1859.17},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.17999999999995},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.16999999999996},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":531.23},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.58999999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3309.5600000000004},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.85},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.86},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.86},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.86},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.86},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.86},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":435.86},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":90.2},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.81},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.82},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.81},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":40.82},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.09},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":890.72999999999979},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":475.06},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":415.67},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7202.0999999999985},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":939.71},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":904.89},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":456.76},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.18},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.17},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.18},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.18},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.17},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.19},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.17},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.18},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.18},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.18},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":388.19},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":242.6},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7205.5400000000018},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":540.41999999999996},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":499.88},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":462.39},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":427.71},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.84},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.84},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.84},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":417.83},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":261.14999999999998},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":734.11000000000024},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":209.75},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":149.82},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":142.68},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":142.68},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":89.18},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":695.65},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":198.76},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":141.97},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.4},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.4},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":101.42},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50.7},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":29269.750000000004},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":4985.2},{"$f":"SUM(F67:F88)","v":4642.08},{"$f":"SUM(G67:G88)","v":3467.6600000000003},2862.4,2343.5700000000002,2023.72,1316.8799999999999,896.21,846.81999999999994,846.83999999999992,846.81,846.83999999999992,811.09999999999991,806.02,806.02,660.43,261.14999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":1364.3454362764053},"     Begin Cumulative Difference",{"$f":"+$C360","v":1364.3454362764053},{"$f":"+E362","v":732.976281999761},{"$f":"+F362","v":101.60712772311672},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-631.36915427664428},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-631.36915427664428},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-631.36915427664428},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":732.976281999761},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":101.60712772311672},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-631.36915427664428},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-631.36915427664428},-101.60712772311672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38575000000000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-160.02051215141549},{"$f":"IF(F360=0,0,F363*$C365)","v":-160.02051215141549},{"$f":"IF(G360=0,0,G363*$C365)","v":-25.752326521423932},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-243.55065126221552},{"$f":"+F363*F364","v":-243.55065126221552},{"$f":"+G363*G364","v":-39.194949519192278},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":526.29625204362333},"     Begin Cumulative DFIT",{"$f":"+C367","v":526.29625204362333},{"$f":"+E368","v":282.7456007814078},{"$f":"+F368","v":39.194949519192278},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":282.7456007814078},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":39.194949519192278},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38575000000000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38575000000000004},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":526.29625204362333},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":282.7456007814078},{"$f":"+E371+F366","v":39.194949519192278},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":345.79335082425496},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":185.77283867283947},{"$f":"IF(F365<>0,+E372+F365,0)","v":25.752326521423981},{"$f":"IF(G365<>0,+F372+G365,0)","v":4.9737991503207013E-14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":180.50290121936837},{"$f":"+E375","v":96.972762108568332},{"$f":"+F375","v":13.442622997768296},-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,{"$f":"+BR375","v":-4.9737991503207013E-14},-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":83.530139110800036},{"$f":"+F365-F366","v":83.530139110800036},13.442622997768346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":180.50290121936837},"     End Excess Deferred",{"$f":"+E373-E374","v":96.972762108568332},{"$f":"+F373-F374","v":13.442622997768296},-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,{"$f":"+BR373-BR374","v":-4.9737991503207013E-14},-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":180.50290121936843},{"$f":"+E365-E366","v":83.530139110800036},{"$f":"+F365-F366","v":83.530139110800036},{"$f":"+G365-G366","v":13.442622997768346},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":1096.5248091832293},"     Begin Cumulative Difference",{"$f":"+$C379","v":1096.5248091832293},{"$f":"+E381","v":774.35262778963192},{"$f":"+F381","v":392.7904463960345},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-322.17218139359744},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-381.56218139359743},-797.23218139359744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":774.35262778963192},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":392.7904463960345},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-322.17218139359744},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-381.56218139359743},-392.7904463960345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999993},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38574999999999993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-81.654539374207275},{"$f":"IF(F379=0,0,F382*$C384)","v":-96.706934874207278},{"$f":"IF(G379=0,0,G382*$C384)","v":-99.552738639074946},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-124.27791897258021},{"$f":"+F382*F383","v":-147.18761147258019},{"$f":"+G382*G383","v":-151.51891469727028},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":422.98444514243067},"     Begin Cumulative DFIT",{"$f":"+C386","v":422.98444514243067},{"$f":"+E387","v":298.70652616985046},{"$f":"+F387","v":151.51891469727028},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":298.70652616985046},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":151.51891469727028},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999993},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999993},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38574999999999993},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":422.98444514243067},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":298.70652616985046},{"$f":"+E390+F385","v":151.51891469727028},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":277.9142128874895},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":196.25967351328222},{"$f":"IF(F384<>0,+E391+F384,0)","v":99.552738639074946},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":145.07023225494117},{"$f":"+E394","v":102.44685265656824},{"$f":"+F394","v":51.96617605819533},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":42.623379598372935},{"$f":"+F384-F385","v":50.480676598372909},51.96617605819533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":145.07023225494117},"     End Excess Deferred",{"$f":"+E392-E393","v":102.44685265656824},{"$f":"+F392-F393","v":51.96617605819533},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":145.07023225494117},{"$f":"+E384-E385","v":42.623379598372935},{"$f":"+F384-F385","v":50.480676598372909},{"$f":"+G384-G385","v":51.96617605819533},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":89.454515036131397},"     Begin Cumulative Difference",{"$f":"+$C436","v":89.454515036131397},{"$f":"+E438","v":63.089239320825129},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-26.365275715306268},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-86.295275715306275},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":63.089239320825129},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-26.365275715306268},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-63.089239320825129},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999998},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-6.6822791300443738},{"$f":"IF(F436=0,0,F439*$C441)","v":-15.98996770586313},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-10.170405107179393},{"$f":"+F439*F440","v":-24.336674068008293},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":34.507079175187684},"     Begin Cumulative DFIT",{"$f":"+C443","v":34.507079175187684},{"$f":"+E444","v":24.336674068008293},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":24.336674068008293},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999998},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":34.507079175187684},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":24.336674068008293},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":22.672246835907504},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":15.98996770586313},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":11.83483233928018},{"$f":"+E451","v":8.3467063621451594},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":3.4881259771350193},{"$f":"+F441-F442","v":8.3467063621451629},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":11.83483233928018},"     End Excess Deferred",{"$f":"+E449-E450","v":8.3467063621451594},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":11.834832339280183},{"$f":"+E441-E442","v":3.4881259771350193},{"$f":"+F441-F442","v":8.3467063621451629},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":337.40796581358973},{"$f":"SUM(E493:CI493)","v":337.40796581358973},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":129.64164468630798},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":142.3575220713181},65.408799055963669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":129.64164468630798},{"$f":"SUM(F498:F518)","v":142.35752207131813},65.408799055963669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":83.530139110800036},{"$f":"+F376","v":83.530139110800036},13.442622997768346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":42.623379598372935},{"$f":"+F395","v":50.480676598372909},51.96617605819533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":3.4881259771350193},{"$f":"+F452","v":8.3467063621451629},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"395","index":41,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"397","index":42,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-3736.8359909999972}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":148187.22},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-6211.3999999999942},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.0000000000000007E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12270.359999999997},{"$f":"IFERROR(+B11/$B$32,0)","v":7.6471052349162918E-2},{"$f":"+C11*$D$8","v":11332.032658096923},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":793.24228606678469},{"$f":"+F11*E11","v":16658.088007402479},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27861.899999999994},0.17364028548853844,25731.271186552854,{"$f":"2018-A13","v":19},1801.1889830586999,34222.590678115295,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3163.94},1.9718233317491143E-2,2921.9901786303899,17,204.53931250412731,3477.1683125701643,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":36499.369999999995},0.22747052523165312,33708.224766018531,16,2359.5757336212973,37753.211737940757,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":16662.73},0.10384507855596477,15388.513501890033,15,1077.1959451323023,16157.939176984535,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1814.98},1.1311276164080251E-2,1676.1865694073163,14,117.33305985851214,1642.6628380191701,33.523731388146189,-9.9047665625916999,1.594610967349021E-3]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2379.06},1.4826722427198517E-2,2197.1307781982005,13,153.79915447387404,1999.3890081603624,197.74177003783802,-58.423868429843722,9.4059098479962293E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1264.08},7.8779699905732088E-3,1167.41447214647,11,81.719013050252912,898.90914355278198,268.50532859368798,-79.331342019785922,1.2771893940140064E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":49203},0.30664179280280807,45440.394811264137,10,3180.8276367884901,31808.276367884901,13632.118443379237,-4027.6826398571989,0.6484339504551635]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2183.25},1.3606399897094298E-2,2016.2945749586902,9,141.14062024710833,1270.2655822239749,746.0289927347153,-220.41827433850548,3.5486085961056395E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7154.91},4.4590663775435233E-2,6607.7665028364518,1,462.54365519855168,462.54365519855168,6145.2228476379005,-1815.6391087920683,0.29230754882829474]
["Total",{"$f":"SUM(B11:B31)","v":160457.57999999999},null,{"$f":"SUM(D11:D31)","v":148187.22},null,{"$f":"SUM(F11:F31)","v":10373.1054},{"$f":"SUM(G11:G31)","v":146351.04450805299},{"$f":"SUM(H11:H31)","v":21023.141113771526},{"$f":"SUM(I11:I31)","v":-6211.3999999999942}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":793.24228606678469},{"$f":"+$F11","v":793.24228606678469},793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,{"$f":"+$F11","v":793.24228606678469},793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469,793.24228606678469]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999,1801.1889830586999]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731,204.53931250412731]
[2002,null,0,null,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,{"$f":"+$F16","v":2359.5757336212973},2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973,2359.5757336212973]
[2003,null,0,null,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,{"$f":"+$F17","v":1077.1959451323023},1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023,1077.1959451323023]
[2004,null,-9.9047665625916999,null,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,{"$f":"+$F18","v":117.33305985851214},117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214,117.33305985851214]
[2005,null,-58.423868429843722,null,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404,153.79915447387404]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,-79.331342019785922,null,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912,81.719013050252912]
[2008,null,-4027.6826398571989,null,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901,3180.8276367884901]
[2009,null,-220.41827433850548,null,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833,141.14062024710833]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,-1815.6391087920683,null,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168,462.54365519855168]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":-6211.3999999999942},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":10373.1054},10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,{"$f":"SUM(BQ38:BQ58)","v":10373.1054},10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054,10373.1054]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":148.33000000000004},{"$f":"C67-SUM(E67:AY67)","v":148.33000000000004},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1864.5100000000011},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1242.9000000000001},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":621.61},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":494.04999999999995},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":141.16},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":141.16},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":141.15},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.58},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5552.7899999999954},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1139.04},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1139.03},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1139.03},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1139.04},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":996.65},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1875.4899999999996},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":322.11},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":321.97000000000003},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":322.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":321.98},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":321.97000000000003},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":265.35000000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":355.50999999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.7},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.71},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.68},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.69},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.65},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.4},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":351.15999999999985},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":140.46},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":140.46},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":70.239999999999995},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":335.87999999999988},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.64},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.64},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.64},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":74.64},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":37.32},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7989.6599999999926},-7.2759576141834259E-12,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1452.7800000000002},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1452.7800000000002},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1452.7800000000002},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1452.36},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1452.7800000000002},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":726.18},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3066.3899999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":876.12},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":625.79},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":447},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":319.29000000000002},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":319.27},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":319.27999999999997},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":159.63999999999999},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":22033.76999999999},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":5443.9100000000008},{"$f":"SUM(F67:F88)","v":4572.12},{"$f":"SUM(G67:G88)","v":3701.6600000000003},3432.5699999999997,3182.68,1365.4599999999998,187.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"396","index":43,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":16734.936515849982}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":16734.936515850008},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":16734.936515850008}]
[null,null,null,"Plant Balance","Book NBV",null,null,"Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Accum Depr","Accum Depr reduction due to Repairs","Adjusted Accum Depr reduction due to Repairs","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":355061.15},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":200965.69000000003},{"$f":"+E32-I32","v":-10751.720499999999},{"$f":"+E8+F8","v":190213.96950000004},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Repairs basis \"reduction\"","Adjustested Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Repairs basis \"reduction\" accum res","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3691.1},{"$f":"+B11/$B$32","v":1.0395674097264654E-2},{"$f":"+C11*$D$8","v":3691.1},null,{"$f":"+D11+E11","v":3691.1},{"$f":"2018-1997","v":21},{"$f":"+F11*$H$8","v":40.6021},{"$f":"+(E11*$H$8)*G11","v":0},{"$f":"+(H11*G11)","v":852.64409999999998},{"$f":"+IF(F11-J11<0,0,F11-J11)","v":2838.4558999999999},{"$f":"+$G$8*M11","v":1753.3533857859361},{"$f":"IF($K$32=0,IF($B$32=0,0,C11),K11/$K$32)","v":9.2177950462567666E-3}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"+B12/$B$32","v":0},{"$f":"+C12*$D$8","v":0},null,{"$f":"+D12+E12","v":0},{"$f":"2018-A12","v":20},0,0,{"$f":"+(H12*G12)","v":0},0,{"$f":"+$G$8*M12","v":0},0]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39489.79},0.11121968708770305,39489.79,null,39489.79,19,434.38768999999996,0,8253.366109999999,31236.423890000002,19295.17016183912,0.10143929077637548]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2428.3200000000002},6.8391599587845639E-3,2428.3200000000002,null,2428.3200000000002,18,26.71152,0,480.80736000000002,1947.5126400000001,1203.0054372889524,6.3244852123700212E-3]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,17,0,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":49716.1},0.14002123296226579,49716.1,null,49716.1,16,546.87709999999993,0,8750.0335999999988,40966.066399999996,25305.304628749553,0.13303599464995944]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":9484.64},2.6712694418975433E-2,9484.64,null,9484.64,15,104.33103999999999,0,1564.9655999999998,7919.6743999999999,4892.0921841914833,2.5718890137516857E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":38011.74},0.10705688301860115,38011.74,null,38011.74,14,418.12913999999995,0,5853.8079599999992,32157.93204,19864.39846474558,0.10443185911613909]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3398.31},9.5710555773280172E-3,3398.31,null,3398.31,13,37.381409999999995,0,485.95832999999993,2912.35167,1798.9998228240311,9.4577692035601561E-3]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,12,0,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,11,0,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2169.66},6.1106657261713925E-3,2169.66,null,2169.66,10,23.866259999999997,0,238.66259999999997,1930.9974,1192.8037455976821,6.270852496970165E-3]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":4128.63},1.1627940708241382E-2,4128.63,null,4128.63,9,45.414929999999998,0,408.73437000000001,3719.89563,2297.8308726342402,1.2080242469437766E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10159.85},2.8614366849203297E-2,10159.85,null,10159.85,8,111.75834999999999,0,894.06679999999994,9265.7831999999999,5723.6021689392628,3.0090335552033477E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,7,0,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15325.93},4.3164198617618402E-2,15325.93,-5746.75,9579.18,6,105.37098,{"$f":"+(E26*$H$8)*G26","v":-379.28550000000001},{"$f":"+(H26*G26)","v":632.22587999999996},8946.9541200000003,5526.6570457456928,2.9054948278894373E-2]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,5,0,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":158162.59},0.44545169191278738,158162.59,null,158162.59,4,1739.7884899999999,0,6959.1539599999996,151203.43604,93400.449351071918,0.49102833822660907]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":18894.489999999998},5.3214749065055404E-2,18894.489999999998,-5568,13326.489999999998,3,146.59138999999996,-183.744,439.77416999999991,12886.715829999997,7960.3022305866079,4.1849198833877478E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,2,0,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,null,0,1,0,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":355061.15},null,{"$f":"SUM(D11:D31)","v":355061.15},{"$f":"SUM(E11:E31)","v":-11314.75},{"$f":"SUM(F11:F31)","v":343746.4},null,{"$f":"SUM(H11:H31)","v":3781.2103999999995},{"$f":"SUM(I11:I31)","v":-563.02949999999998},{"$f":"SUM(J11:J31)","v":35814.200839999998},{"$f":"SUM(K11:K31)","v":307932.19915999996},{"$f":"SUM(L11:L31)","v":190213.96950000009}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+L11","v":1753.3533857859361},null,{"$f":"+$H11","v":40.6021},{"$f":"+$H11","v":40.6021},40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,{"$f":"+$H11","v":40.6021},40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021,40.6021]
[1998,null,0,null,{"$f":"+$H12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,19295.17016183912,null,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996,434.38768999999996]
[{"$f":"A40+1","v":2000},null,1203.0054372889524,null,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152,26.71152]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,25305.304628749553,null,{"$f":"+$H16","v":546.87709999999993},546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993,546.87709999999993]
[2003,null,4892.0921841914833,null,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999,104.33103999999999]
[2004,null,19864.39846474558,null,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995,418.12913999999995]
[2005,null,1798.9998228240311,null,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,{"$f":"+$H19","v":37.381409999999995},37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995,37.381409999999995]
[2006,null,0,null,{"$f":"+$H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,1192.8037455976821,null,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997,23.866259999999997]
[2009,null,2297.8308726342402,null,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,{"$f":"+$H23","v":45.414929999999998},45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998,45.414929999999998]
[2010,null,5723.6021689392628,null,{"$f":"+$H24","v":111.75834999999999},111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,{"$f":"+$H24","v":111.75834999999999},111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999,111.75834999999999]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,5526.6570457456928,null,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098,105.37098]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,93400.449351071918,null,{"$f":"+$H28","v":1739.7884899999999},1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999,1739.7884899999999]
[2015,null,7960.3022305866079,null,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996,146.59138999999996]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$H31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":190213.96950000009},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":3781.2103999999995},3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,{"$f":"SUM(BQ38:BQ58)","v":3781.2103999999995},3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995,3781.2103999999995]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2642.739999999998},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1761.83},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":880.91},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":270.83000000000038},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.33},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":108.33},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":54.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7041.2100000000009},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.68},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.69},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1551.69},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":834.47},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1242.0699999999997},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.42},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.42},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.42},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.41},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":211.41},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":184.99},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5511.74},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":847.96},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":847.96},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":847.96},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":847.96},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":847.96},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":847.96},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":423.98},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":501.61000000000013},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":200.64},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":200.65},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":100.32},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":352.31999999999994},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.06},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.06},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.06},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.06},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":64.05},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":32.03},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":792.3000000000003},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":121.9},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":121.9},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":121.89},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":121.9},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":121.88},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":121.88},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":60.95},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":979.58000000000015},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":137.49},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":137.47999999999999},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":137.49},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":137.47999999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":137.49},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":137.47999999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":137.49},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17.18},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,869.76999999999953,0,412.59,457.17999999999995,{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":40088.5},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6528.55},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5899},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5777.39},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4771.3100000000004},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.24},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.22},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.24},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.22},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1352.23},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":885.49},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,3428.96,0,979.70999999999992,699.9,576.36,576.37,596.62,{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":63721.63},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":12926.16},{"$f":"SUM(F67:F88)","v":11180.47},{"$f":"SUM(G67:G88)","v":9442.75},8282.1800000000021,4166.1100000000006,2676.57,1974.65,1369.41,1352.23,1352.24,1352.23,1352.22,1352.24,1352.22,1352.23,1352.23,885.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":1753.3533857859361},"     Begin Cumulative Difference",{"$f":"+$C94","v":1753.3533857859361},{"$f":"+E96","v":1712.751285785936},{"$f":"+F96","v":1672.149185785936},1631.5470857859359,1590.9449857859358,1550.3428857859358,1509.7407857859357,1469.1386857859356,1428.5365857859356,1387.9344857859355,1347.3323857859355,1306.7302857859354,1266.1281857859353,1225.5260857859353,1184.9239857859352,1144.3218857859351,1103.7197857859351,1063.117685785935,1022.5155857859351,981.91348578593511,941.31138578593516,900.70928578593521,860.10718578593526,819.50508578593531,778.90298578593536,738.30088578593541,697.69878578593546,657.09668578593551,616.49458578593556,575.89248578593561,535.29038578593565,494.68828578593565,454.08618578593564,413.48408578593563,372.88198578593563,332.27988578593562,291.67778578593561,251.0756857859356,210.4735857859356,169.87148578593559,129.26938578593558,88.667285785935576,48.065185785935576,7.4630857859355757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-40.6021},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":-40.6021},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":-40.6021},-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":1712.751285785936},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":1672.149185785936},1631.5470857859359,1590.9449857859358,1550.3428857859358,1509.7407857859357,1469.1386857859356,1428.5365857859356,1387.9344857859355,1347.3323857859355,1306.7302857859354,1266.1281857859353,1225.5260857859353,1184.9239857859352,1144.3218857859351,1103.7197857859351,1063.117685785935,1022.5155857859351,981.91348578593511,941.31138578593516,900.70928578593521,860.10718578593526,819.50508578593531,778.90298578593536,738.30088578593541,697.69878578593546,657.09668578593551,616.49458578593556,575.89248578593561,535.29038578593565,494.68828578593565,454.08618578593564,413.48408578593563,372.88198578593563,332.27988578593562,291.67778578593561,251.0756857859356,210.4735857859356,169.87148578593559,129.26938578593558,88.667285785935576,48.065185785935576,7.4630857859355757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-40.6021},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":-40.6021},-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-40.6021,-7.4630857859355757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0.38575000000000004},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000015,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-10.290602245000001},{"$f":"IF(F94=0,0,F97*$C99)","v":-10.290602245000001},{"$f":"IF(G94=0,0,G97*$C99)","v":-10.290602245000001},-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-10.290602245000001,-1.8915190924453718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-15.662260074999999},{"$f":"+F97*F98","v":-15.662260075000001},{"$f":"+G97*G98","v":-15.662260075000004},-15.662260075000004,-15.662260075000006,-15.662260075000006,-15.662260075000008,-15.662260075000008,-15.662260075000006,-15.662260075000008,-15.662260075000008,-15.662260075000008,-15.662260075000011,-15.662260075000011,-15.662260075000013,-15.662260075000013,-15.662260075000015,-15.662260075000015,-15.662260075000015,-15.662260075000015,-15.662260075000015,-15.662260075000013,-15.662260075000013,-15.662260075000013,-15.662260075000011,-15.662260075000011,-15.662260075000011,-15.662260075000008,-15.662260075000008,-15.662260075000006,-15.662260075000006,-15.662260075000006,-15.662260075000006,-15.662260075000006,-15.662260075000006,-15.662260075000006,-15.662260075000008,-15.662260075000008,-15.662260075000008,-15.662260075000011,-15.662260075000011,-15.662260075000011,-15.662260075000006,-2.8788853419246507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":676.35606856692482},"     Begin Cumulative DFIT",{"$f":"+C101","v":676.35606856692482},{"$f":"+E102","v":660.69380849192487},{"$f":"+F102","v":645.03154841692492},629.36928834192497,613.70702826692502,598.04476819192496,582.38250811692501,566.72024804192495,551.05798796692488,535.39572789192493,519.73346781692487,504.07120774192487,488.40894766692486,472.74668759192485,457.08442751692485,441.42216744192484,425.75990736692484,410.09764729192483,394.43538721692482,378.77312714192482,363.11086706692481,347.44860699192481,331.7863469169248,316.12408684192479,300.46182676692479,284.79956669192478,269.13730661692477,253.47504654192477,237.81278646692476,222.15052639192476,206.48826631692475,190.82600624192474,175.16374616692474,159.50148609192473,143.83922601692473,128.17696594192472,112.51470586692471,96.852445791924708,81.190185716924702,65.527925641924696,49.865665566924683,34.20340549192467,18.541145416924657,2.8788853419246507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":660.69380849192487},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":645.03154841692492},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":629.36928834192497},613.70702826692502,598.04476819192496,582.38250811692501,566.72024804192495,551.05798796692488,535.39572789192493,519.73346781692487,504.07120774192487,488.40894766692486,472.74668759192485,457.08442751692485,441.42216744192484,425.75990736692484,410.09764729192483,394.43538721692482,378.77312714192482,363.11086706692481,347.44860699192481,331.7863469169248,316.12408684192479,300.46182676692479,284.79956669192478,269.13730661692477,253.47504654192477,237.81278646692476,222.15052639192476,206.48826631692475,190.82600624192474,175.16374616692474,159.50148609192473,143.83922601692473,128.17696594192472,112.51470586692471,96.852445791924708,81.190185716924702,65.527925641924696,49.865665566924683,34.20340549192467,18.541145416924657,2.8788853419246507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0.38575000000000004},{"$f":"IF(G94=0,0,+G101/G94)","v":0.38575000000000009},0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000015,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0.38575000000000004},{"$f":"IF(F96=0,0,+F102/F96)","v":0.38575000000000009},{"$f":"IF(G96=0,0,+G102/G96)","v":0.38575000000000009},0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000031,0.38575000000000031,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000015,0.38575000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":676.35606856692482},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":660.69380849192487},{"$f":"+E105+F100","v":645.03154841692492},{"$f":"+F105+G100","v":629.36928834192497},613.70702826692502,598.04476819192496,582.38250811692501,566.72024804192495,551.05798796692488,535.39572789192493,519.73346781692487,504.07120774192487,488.40894766692486,472.74668759192485,457.08442751692485,441.42216744192484,425.75990736692484,410.09764729192483,394.43538721692482,378.77312714192482,363.11086706692481,347.44860699192481,331.7863469169248,316.12408684192479,300.46182676692479,284.79956669192478,269.13730661692477,253.47504654192477,237.81278646692476,222.15052639192476,206.48826631692475,190.82600624192474,175.16374616692474,159.50148609192473,143.83922601692473,128.17696594192472,112.51470586692471,96.852445791924708,81.190185716924702,65.527925641924696,49.865665566924683,34.20340549192467,18.541145416924657,2.8788853419246507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":444.38741562744553},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":434.09681338244553},{"$f":"IF(F99<>0,+E106+F99,0)","v":423.80621113744553},{"$f":"IF(G99<>0,+F106+G99,0)","v":413.51560889244553},403.22500664744553,392.93440440244552,382.64380215744552,372.35319991244552,362.06259766744552,351.77199542244551,341.48139317744551,331.19079093244551,320.90018868744551,310.6095864424455,300.3189841974455,290.0283819524455,279.7377797074455,269.4471774624455,259.15657521744549,248.86597297244549,238.57537072744549,228.28476848244549,217.99416623744548,207.70356399244548,197.41296174744548,187.12235950244548,176.83175725744547,166.54115501244547,156.25055276744547,145.95995052244547,135.66934827744547,125.37874603244546,115.08814378744546,104.79754154244546,94.506939297445456,84.216337052445454,73.925734807445451,63.635132562445449,53.344530317445447,43.053928072445444,32.763325827445442,22.47272358244544,12.182121337445439,1.8915190924454386,6.6835426082434424E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":231.96865293947928},{"$f":"+E109","v":226.59699510947928},{"$f":"+F109","v":221.22533727947928},215.85367944947927,210.48202161947927,205.11036378947927,199.73870595947926,194.36704812947926,188.99539029947925,183.62373246947925,178.25207463947925,172.88041680947924,167.50875897947924,162.13710114947924,156.76544331947923,151.39378548947923,146.02212765947922,140.65046982947922,135.27881199947922,129.90715416947921,124.5354963394792,119.16383850947918,113.79218067947916,108.42052284947914,103.04886501947912,97.677207189479105,92.305549359479102,86.933891529479098,81.562233699479094,76.19057586947909,70.818918039479087,65.447260209479083,60.075602379479079,54.703944549479075,49.332286719479072,43.960628889479068,38.588971059479064,33.217313229479061,27.845655399479053,22.473997569479046,17.102339739479035,11.730681909479024,6.3590240794790134,0.98736624947900786,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,{"$f":"+BR109","v":-2.7111646261346323E-13},-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":5.3716578299999984},{"$f":"+F99-F100","v":5.3716578300000002},5.3716578300000037,5.3716578300000037,5.3716578300000055,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000073,5.3716578300000108,5.3716578300000108,5.3716578300000126,5.3716578300000126,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000126,5.3716578300000126,5.3716578300000126,5.3716578300000108,5.3716578300000108,5.3716578300000108,5.3716578300000073,5.3716578300000073,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000073,5.3716578300000108,5.3716578300000108,5.3716578300000108,5.3716578300000055,0.98736624947927898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":231.96865293947928},"     End Excess Deferred",{"$f":"+E107-E108","v":226.59699510947928},{"$f":"+F107-F108","v":221.22533727947928},215.85367944947927,210.48202161947927,205.11036378947927,199.73870595947926,194.36704812947926,188.99539029947925,183.62373246947925,178.25207463947925,172.88041680947924,167.50875897947924,162.13710114947924,156.76544331947923,151.39378548947923,146.02212765947922,140.65046982947922,135.27881199947922,129.90715416947921,124.5354963394792,119.16383850947918,113.79218067947916,108.42052284947914,103.04886501947912,97.677207189479105,92.305549359479102,86.933891529479098,81.562233699479094,76.19057586947909,70.818918039479087,65.447260209479083,60.075602379479079,54.703944549479075,49.332286719479072,43.960628889479068,38.588971059479064,33.217313229479061,27.845655399479053,22.473997569479046,17.102339739479035,11.730681909479024,6.3590240794790134,0.98736624947900786,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,{"$f":"+BR107-BR108","v":-2.7111646261346323E-13},-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13,-2.7111646261346323E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":231.96865293947957},{"$f":"+E99-E100","v":5.3716578299999984},{"$f":"+F99-F100","v":5.3716578300000002},{"$f":"+G99-G100","v":5.3716578300000037},5.3716578300000037,5.3716578300000055,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000073,5.3716578300000108,5.3716578300000108,5.3716578300000126,5.3716578300000126,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000126,5.3716578300000126,5.3716578300000126,5.3716578300000108,5.3716578300000108,5.3716578300000108,5.3716578300000073,5.3716578300000073,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000073,5.3716578300000108,5.3716578300000108,5.3716578300000108,5.3716578300000055,0.98736624947927898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":16652.430161839122},"     Begin Cumulative Difference",{"$f":"+$C132","v":16652.430161839122},{"$f":"+E134","v":17979.87247183912},{"$f":"+F134","v":18426.394781839121},17992.007091839121,17557.619401839122,17123.231711839122,16688.844021839122,16254.456331839123,15820.068641839123,15385.680951839124,14951.293261839124,14516.905571839125,14082.517881839125,13648.130191839125,13213.742501839126,12779.354811839126,12344.967121839127,11910.579431839127,11476.191741839128,11041.804051839128,10607.416361839129,10173.028671839129,9738.6409818391294,9304.2532918391298,8869.8656018391302,8435.4779118391307,8001.0902218391311,7566.7025318391316,7132.314841839132,6697.9271518391324,6263.5394618391329,5829.1517718391333,5394.7640818391337,4960.3763918391342,4525.9887018391346,4091.6010118391346,3657.2133218391346,3222.8256318391345,2788.4379418391345,2354.0502518391345,1919.6625618391345,1485.2748718391344,1050.8871818391344,616.49949183913441,182.11180183913444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":1327.4423099999999},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":446.52231},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-434.38768999999996},-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":17979.87247183912},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":18426.394781839121},17992.007091839121,17557.619401839122,17123.231711839122,16688.844021839122,16254.456331839123,15820.068641839123,15385.680951839124,14951.293261839124,14516.905571839125,14082.517881839125,13648.130191839125,13213.742501839126,12779.354811839126,12344.967121839127,11910.579431839127,11476.191741839128,11041.804051839128,10607.416361839129,10173.028671839129,9738.6409818391294,9304.2532918391298,8869.8656018391302,8435.4779118391307,8001.0902218391311,7566.7025318391316,7132.314841839132,6697.9271518391324,6263.5394618391329,5829.1517718391333,5394.7640818391337,4960.3763918391342,4525.9887018391346,4091.6010118391346,3657.2133218391346,3222.8256318391345,2788.4379418391345,2354.0502518391345,1919.6625618391345,1485.2748718391344,1050.8871818391344,616.49949183913441,182.11180183913444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":1327.4423099999999},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":446.52231},-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-434.38768999999996,-182.11180183913444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.25345000000000001},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.25345000000000001},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.37301307983711968},0.37301307983711968,0.37301307983711968,0.37301307983711968,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711957,0.37301307983711957,0.37301307983711957,0.37301307983711957,0.37301307983711951,0.37301307983711951,0.37301307983711951,0.37301307983711945,0.37301307983711945,0.37301307983711945,0.3730130798371194,0.3730130798371194,0.37301307983711934,0.37301307983711929,0.37301307983711929,0.37301307983711923,0.37301307983711918,0.37301307983711912,0.37301307983711918,0.37301307983711918,0.37301307983711912,0.37301307983711907,0.37301307983711901,0.37301307983711895,0.37301307983711895,0.37301307983711895,0.37301307983711895,0.3730130798371189,0.3730130798371189,0.3730130798371189,0.37301307983711895,0.37301307983711901,0.37301307983711901,0.3730130798371189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":336.44025346949996},{"$f":"IF(F132=0,0,F135*$C137)","v":113.1710794695},{"$f":"IF(G132=0,0,G135*$C137)","v":-110.0955600305},-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-110.0955600305,-46.15623617612863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":336.44025346949996},{"$f":"+F135*F136","v":113.1710794695},{"$f":"+G135*G136","v":-162.03229009023198},-162.03229009023198,-162.03229009023198,-162.03229009023198,-162.03229009023195,-162.03229009023195,-162.03229009023195,-162.03229009023195,-162.03229009023195,-162.03229009023192,-162.03229009023192,-162.03229009023192,-162.03229009023192,-162.0322900902319,-162.0322900902319,-162.0322900902319,-162.0322900902319,-162.0322900902319,-162.0322900902319,-162.03229009023187,-162.03229009023187,-162.03229009023184,-162.03229009023181,-162.03229009023181,-162.03229009023178,-162.03229009023175,-162.03229009023173,-162.03229009023175,-162.03229009023175,-162.03229009023173,-162.03229009023173,-162.0322900902317,-162.03229009023167,-162.03229009023167,-162.03229009023167,-162.03229009023167,-162.03229009023164,-162.03229009023164,-162.03229009023164,-162.03229009023167,-162.0322900902317,-162.0322900902317,-67.930084078702635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":6423.6749349294414},"     Begin Cumulative DFIT",{"$f":"+C139","v":6423.6749349294414},{"$f":"+E140","v":6760.1151883989414},{"$f":"+F140","v":6873.2862678684414},6711.2539777782094,6549.2216876879775,6387.1893975977455,6225.1571075075135,6063.1248174172815,5901.0925273270495,5739.0602372368176,5577.0279471465856,5414.9956570563536,5252.9633669661216,5090.9310768758896,4928.8987867856576,4766.8664966954257,4604.8342066051937,4442.8019165149617,4280.7696264247297,4118.7373363344977,3956.7050462442658,3794.6727561540338,3632.6404660638018,3470.6081759735698,3308.5758858833378,3146.5435957931059,2984.5113057028739,2822.4790156126419,2660.4467255224099,2498.4144354321784,2336.3821453419469,2174.3498552517149,2012.3175651614831,1850.2852750712514,1688.2529849810196,1526.2206948907879,1364.1884048005561,1202.1561147103243,1040.1238246200926,878.09153452986095,716.05924443962931,554.02695434939767,391.99466425916603,229.96237416893433,67.930084078702635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":6760.1151883989414},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":6873.2862678684414},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":6711.2539777782094},6549.2216876879775,6387.1893975977455,6225.1571075075135,6063.1248174172815,5901.0925273270495,5739.0602372368176,5577.0279471465856,5414.9956570563536,5252.9633669661216,5090.9310768758896,4928.8987867856576,4766.8664966954257,4604.8342066051937,4442.8019165149617,4280.7696264247297,4118.7373363344977,3956.7050462442658,3794.6727561540338,3632.6404660638018,3470.6081759735698,3308.5758858833378,3146.5435957931059,2984.5113057028739,2822.4790156126419,2660.4467255224099,2498.4144354321784,2336.3821453419469,2174.3498552517149,2012.3175651614831,1850.2852750712514,1688.2529849810196,1526.2206948907879,1364.1884048005561,1202.1561147103243,1040.1238246200926,878.09153452986095,716.05924443962931,554.02695434939767,391.99466425916603,229.96237416893433,67.930084078702635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.37598237690433767},{"$f":"IF(G132=0,0,+G139/G132)","v":0.37301307983711968},0.37301307983711968,0.37301307983711968,0.37301307983711968,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711957,0.37301307983711957,0.37301307983711957,0.37301307983711957,0.37301307983711951,0.37301307983711951,0.37301307983711951,0.37301307983711945,0.37301307983711945,0.37301307983711945,0.3730130798371194,0.3730130798371194,0.37301307983711934,0.37301307983711929,0.37301307983711929,0.37301307983711923,0.37301307983711918,0.37301307983711912,0.37301307983711918,0.37301307983711918,0.37301307983711912,0.37301307983711907,0.37301307983711901,0.37301307983711895,0.37301307983711895,0.37301307983711895,0.37301307983711895,0.3730130798371189,0.3730130798371189,0.3730130798371189,0.37301307983711895,0.37301307983711901,0.37301307983711901,0.3730130798371189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.37598237690433767},{"$f":"IF(F134=0,0,+F140/F134)","v":0.37301307983711968},{"$f":"IF(G134=0,0,+G140/G134)","v":0.37301307983711968},0.37301307983711968,0.37301307983711968,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711962,0.37301307983711957,0.37301307983711957,0.37301307983711957,0.37301307983711957,0.37301307983711951,0.37301307983711951,0.37301307983711951,0.37301307983711945,0.37301307983711945,0.37301307983711945,0.3730130798371194,0.3730130798371194,0.37301307983711934,0.37301307983711929,0.37301307983711929,0.37301307983711923,0.37301307983711918,0.37301307983711912,0.37301307983711918,0.37301307983711918,0.37301307983711912,0.37301307983711907,0.37301307983711901,0.37301307983711895,0.37301307983711895,0.37301307983711895,0.37301307983711895,0.3730130798371189,0.3730130798371189,0.3730130798371189,0.37301307983711895,0.37301307983711901,0.37301307983711901,0.3730130798371189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":6423.6749349294414},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":6760.1151883989414},{"$f":"+E143+F138","v":6873.2862678684414},{"$f":"+F143+G138","v":6711.2539777782094},6549.2216876879775,6387.1893975977455,6225.1571075075135,6063.1248174172815,5901.0925273270495,5739.0602372368176,5577.0279471465856,5414.9956570563536,5252.9633669661216,5090.9310768758896,4928.8987867856576,4766.8664966954257,4604.8342066051937,4442.8019165149617,4280.7696264247297,4118.7373363344977,3956.7050462442658,3794.6727561540338,3632.6404660638018,3470.6081759735698,3308.5758858833378,3146.5435957931059,2984.5113057028739,2822.4790156126419,2660.4467255224099,2498.4144354321784,2336.3821453419469,2174.3498552517149,2012.3175651614831,1850.2852750712514,1688.2529849810196,1526.2206948907879,1364.1884048005561,1202.1561147103243,1040.1238246200926,878.09153452986095,716.05924443962931,554.02695434939767,391.99466425916603,229.96237416893433,67.930084078702635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":4220.5584245181253},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":4556.9986779876253},{"$f":"IF(F137<>0,+E144+F137,0)","v":4670.1697574571253},{"$f":"IF(G137<>0,+F144+G137,0)","v":4560.0741974266257},4449.978637396126,4339.8830773656264,4229.7875173351267,4119.6919573046271,4009.596397274127,3899.5008372436268,3789.4052772131267,3679.3097171826266,3569.2141571521265,3459.1185971216264,3349.0230370911263,3238.9274770606262,3128.8319170301261,3018.736356999626,2908.6407969691259,2798.5452369386257,2688.4496769081256,2578.3541168776255,2468.2585568471254,2358.1629968166253,2248.0674367861252,2137.9718767556251,2027.876316725125,1917.7807566946249,1807.6851966641248,1697.5896366336247,1587.4940766031245,1477.3985165726244,1367.3029565421243,1257.2073965116242,1147.1118364811241,1037.016276450624,926.92071642012399,816.825156389624,706.729596359124,596.63403632862401,486.53847629812401,376.44291626762401,266.34735623712402,156.25179620662402,46.156236176124025,-4.6043169277254492E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":2203.1165104113161},{"$f":"+E147","v":2203.1165104113161},{"$f":"+F147","v":2203.1165104113161},2151.1797803515842,2099.2430502918523,2047.3063202321205,1995.3695901723886,1943.4328601126567,1891.4961300529249,1839.559399993193,1787.6226699334611,1735.6859398737292,1683.7492098139974,1631.8124797542655,1579.8757496945336,1527.9390196348018,1476.0022895750699,1424.065559515338,1372.1288294556061,1320.1920993958743,1268.2553693361424,1216.3186392764105,1164.3819092166787,1112.4451791569468,1060.5084490972149,1008.571719037483,956.63498897775116,904.69825891801941,852.76152885828765,800.82479879855589,748.88806873882413,696.95133867909237,645.01460861936062,593.07787855962886,541.1411484998971,489.20441844016545,437.26768838043381,385.33095832070217,333.39422826097052,281.45749820123888,229.52076814150723,177.58403808177559,125.64730802204392,73.710577962312215,21.773847902580513,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,{"$f":"+BR147","v":6.5085714595625177E-12},6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},51.936730059731985,51.936730059731985,51.936730059731985,51.936730059731985,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731929,51.936730059731929,51.936730059731929,51.936730059731929,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.936730059731872,51.936730059731872,51.936730059731843,51.936730059731815,51.936730059731815,51.936730059731786,51.936730059731758,51.93673005973173,51.936730059731758,51.936730059731758,51.93673005973173,51.93673005973173,51.936730059731701,51.936730059731673,51.936730059731673,51.936730059731673,51.936730059731673,51.936730059731644,51.936730059731644,51.936730059731644,51.936730059731673,51.936730059731701,51.936730059731701,21.773847902574005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":2203.1165104113161},"     End Excess Deferred",{"$f":"+E145-E146","v":2203.1165104113161},{"$f":"+F145-F146","v":2203.1165104113161},2151.1797803515842,2099.2430502918523,2047.3063202321205,1995.3695901723886,1943.4328601126567,1891.4961300529249,1839.559399993193,1787.6226699334611,1735.6859398737292,1683.7492098139974,1631.8124797542655,1579.8757496945336,1527.9390196348018,1476.0022895750699,1424.065559515338,1372.1288294556061,1320.1920993958743,1268.2553693361424,1216.3186392764105,1164.3819092166787,1112.4451791569468,1060.5084490972149,1008.571719037483,956.63498897775116,904.69825891801941,852.76152885828765,800.82479879855589,748.88806873882413,696.95133867909237,645.01460861936062,593.07787855962886,541.1411484998971,489.20441844016545,437.26768838043381,385.33095832070217,333.39422826097052,281.45749820123888,229.52076814150723,177.58403808177559,125.64730802204392,73.710577962312215,21.773847902580513,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,{"$f":"+BR145-BR146","v":6.5085714595625177E-12},6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12,6.5085714595625177E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":2203.1165104113106},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":51.936730059731985},51.936730059731985,51.936730059731985,51.936730059731985,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731929,51.936730059731929,51.936730059731929,51.936730059731929,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.936730059731872,51.936730059731872,51.936730059731843,51.936730059731815,51.936730059731815,51.936730059731786,51.936730059731758,51.93673005973173,51.936730059731758,51.936730059731758,51.93673005973173,51.93673005973173,51.936730059731701,51.936730059731673,51.936730059731673,51.936730059731673,51.936730059731673,51.936730059731644,51.936730059731644,51.936730059731644,51.936730059731673,51.936730059731701,51.936730059731701,21.773847902574005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":932.17543728895203},"     Begin Cumulative Difference",{"$f":"+$C151","v":932.17543728895203},{"$f":"+E153","v":1013.793917288952},{"$f":"+F153","v":1095.412397288952},1122.870877288952,1096.1593572889519,1069.4478372889519,1042.7363172889518,1016.0247972889518,989.31327728895189,962.60175728895194,935.89023728895199,909.17871728895204,882.46719728895209,855.75567728895214,829.04415728895219,802.33263728895224,775.62111728895229,748.90959728895234,722.19807728895239,695.48655728895244,668.77503728895249,642.06351728895254,615.35199728895259,588.64047728895264,561.92895728895269,535.21743728895274,508.50591728895273,481.79439728895272,455.08287728895272,428.37135728895271,401.6598372889527,374.94831728895269,348.23679728895269,321.52527728895268,294.81375728895267,268.10223728895267,241.39071728895266,214.67919728895265,187.96767728895264,161.25615728895264,134.54463728895263,107.83311728895262,81.121597288952614,54.410077288952614,27.698557288952614,0.98703728895261378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":81.618480000000005},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":81.618480000000005},27.458480000000002,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":1013.793917288952},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":1095.412397288952},1122.870877288952,1096.1593572889519,1069.4478372889519,1042.7363172889518,1016.0247972889518,989.31327728895189,962.60175728895194,935.89023728895199,909.17871728895204,882.46719728895209,855.75567728895214,829.04415728895219,802.33263728895224,775.62111728895229,748.90959728895234,722.19807728895239,695.48655728895244,668.77503728895249,642.06351728895254,615.35199728895259,588.64047728895264,561.92895728895269,535.21743728895274,508.50591728895273,481.79439728895272,455.08287728895272,428.37135728895271,401.6598372889527,374.94831728895269,348.23679728895269,321.52527728895268,294.81375728895267,268.10223728895267,241.39071728895266,214.67919728895265,187.96767728895264,161.25615728895264,134.54463728895263,107.83311728895262,81.121597288952614,54.410077288952614,27.698557288952614,0.98703728895261378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":81.618480000000005},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":81.618480000000005},27.458480000000002,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-26.71152,-0.98703728895261378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.25345000000000001},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.25345000000000001},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0.25345000000000001},0.36328169378396147,0.36328169378396147,0.36328169378396152,0.36328169378396152,0.36328169378396152,0.36328169378396152,0.36328169378396147,0.36328169378396147,0.36328169378396147,0.36328169378396141,0.36328169378396141,0.36328169378396136,0.36328169378396136,0.3632816937839613,0.3632816937839613,0.36328169378396125,0.36328169378396119,0.36328169378396119,0.36328169378396113,0.36328169378396108,0.36328169378396102,0.36328169378396097,0.36328169378396091,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396091,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396102,0.36328169378396102,0.36328169378396102,0.36328169378396108,0.36328169378396108,0.36328169378396113,0.36328169378396119,0.36328169378396113,0.36328169378396108,0.36328169378396097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":20.686203756000001},{"$f":"IF(F151=0,0,F154*$C156)","v":20.686203756000001},{"$f":"IF(G151=0,0,G154*$C156)","v":6.9593517560000002},-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-6.7700347440000002,-0.25016460088503994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":20.686203756000001},{"$f":"+F154*F155","v":20.686203756000001},{"$f":"+G154*G155","v":6.9593517560000002},-9.7038062291441634,-9.7038062291441634,-9.7038062291441634,-9.7038062291441634,-9.7038062291441634,-9.7038062291441634,-9.7038062291441634,-9.7038062291441634,-9.7038062291441634,-9.7038062291441616,-9.7038062291441616,-9.7038062291441598,-9.7038062291441598,-9.703806229144158,-9.703806229144158,-9.7038062291441562,-9.7038062291441545,-9.7038062291441545,-9.7038062291441545,-9.7038062291441527,-9.7038062291441509,-9.7038062291441491,-9.7038062291441474,-9.7038062291441491,-9.7038062291441491,-9.7038062291441491,-9.7038062291441491,-9.7038062291441474,-9.7038062291441491,-9.7038062291441491,-9.7038062291441491,-9.7038062291441491,-9.7038062291441491,-9.7038062291441509,-9.7038062291441509,-9.7038062291441509,-9.7038062291441527,-9.7038062291441527,-9.7038062291441545,-9.7038062291441545,-9.7038062291441545,-9.7038062291441527,-0.35857257815863441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":359.58667493421325},"     Begin Cumulative DFIT",{"$f":"+C158","v":359.58667493421325},{"$f":"+E159","v":380.27287869021325},{"$f":"+F159","v":400.95908244621324},407.91843420221323,398.21462797306907,388.51082174392491,378.80701551478074,369.10320928563658,359.39940305649242,349.69559682734825,339.99179059820409,330.28798436905993,320.58417813991576,310.8803719107716,301.17656568162744,291.47275945248327,281.76895322333911,272.06514699419495,262.36134076505078,252.65753453590662,242.95372830676246,233.24992207761829,223.54611584847413,213.84230961932997,204.1385033901858,194.43469716104164,184.73089093189751,175.02708470275337,165.32327847360921,155.61947224446504,145.91566601532088,136.21185978617675,126.5080535570326,116.80424732788845,107.1004410987443,97.396634869600149,87.692828640456,77.989022411311851,68.285216182167702,58.581409953023552,48.877603723879403,39.173797494735254,29.469991265591098,19.766185036446942,10.062378807302787,0.35857257815863441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":380.27287869021325},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":400.95908244621324},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":407.91843420221323},398.21462797306907,388.51082174392491,378.80701551478074,369.10320928563658,359.39940305649242,349.69559682734825,339.99179059820409,330.28798436905993,320.58417813991576,310.8803719107716,301.17656568162744,291.47275945248327,281.76895322333911,272.06514699419495,262.36134076505078,252.65753453590662,242.95372830676246,233.24992207761829,223.54611584847413,213.84230961932997,204.1385033901858,194.43469716104164,184.73089093189751,175.02708470275337,165.32327847360921,155.61947224446504,145.91566601532088,136.21185978617675,126.5080535570326,116.80424732788845,107.1004410987443,97.396634869600149,87.692828640456,77.989022411311851,68.285216182167702,58.581409953023552,48.877603723879403,39.173797494735254,29.469991265591098,19.766185036446942,10.062378807302787,0.35857257815863441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.37509879691044518},{"$f":"IF(G151=0,0,+G158/G151)","v":0.36603482253674618},0.36328169378396147,0.36328169378396147,0.36328169378396152,0.36328169378396152,0.36328169378396152,0.36328169378396152,0.36328169378396147,0.36328169378396147,0.36328169378396147,0.36328169378396141,0.36328169378396141,0.36328169378396136,0.36328169378396136,0.3632816937839613,0.3632816937839613,0.36328169378396125,0.36328169378396119,0.36328169378396119,0.36328169378396113,0.36328169378396108,0.36328169378396102,0.36328169378396097,0.36328169378396091,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396091,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396102,0.36328169378396102,0.36328169378396102,0.36328169378396108,0.36328169378396108,0.36328169378396113,0.36328169378396119,0.36328169378396113,0.36328169378396108,0.36328169378396097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.37509879691044518},{"$f":"IF(F153=0,0,+F159/F153)","v":0.36603482253674618},{"$f":"IF(G153=0,0,+G159/G153)","v":0.36328169378396147},0.36328169378396147,0.36328169378396152,0.36328169378396152,0.36328169378396152,0.36328169378396152,0.36328169378396147,0.36328169378396147,0.36328169378396147,0.36328169378396141,0.36328169378396141,0.36328169378396136,0.36328169378396136,0.3632816937839613,0.3632816937839613,0.36328169378396125,0.36328169378396119,0.36328169378396119,0.36328169378396113,0.36328169378396108,0.36328169378396102,0.36328169378396097,0.36328169378396091,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396091,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396097,0.36328169378396102,0.36328169378396102,0.36328169378396102,0.36328169378396108,0.36328169378396108,0.36328169378396113,0.36328169378396119,0.36328169378396113,0.36328169378396108,0.36328169378396097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":359.58667493421325},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":380.27287869021325},{"$f":"+E162+F157","v":400.95908244621324},{"$f":"+F162+G157","v":407.91843420221323},398.21462797306907,388.51082174392491,378.80701551478074,369.10320928563658,359.39940305649242,349.69559682734825,339.99179059820409,330.28798436905993,320.58417813991576,310.8803719107716,301.17656568162744,291.47275945248327,281.76895322333911,272.06514699419495,262.36134076505078,252.65753453590662,242.95372830676246,233.24992207761829,223.54611584847413,213.84230961932997,204.1385033901858,194.43469716104164,184.73089093189751,175.02708470275337,165.32327847360921,155.61947224446504,145.91566601532088,136.21185978617675,126.5080535570326,116.80424732788845,107.1004410987443,97.396634869600149,87.692828640456,77.989022411311851,68.285216182167702,58.581409953023552,48.877603723879403,39.173797494735254,29.469991265591098,19.766185036446942,10.062378807302787,0.35857257815863441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":236.25986458088491},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":256.94606833688493},{"$f":"IF(F156<>0,+E163+F156,0)","v":277.63227209288493},{"$f":"IF(G156<>0,+F163+G156,0)","v":284.59162384888492},277.82158910488494,271.05155436088495,264.28151961688496,257.51148487288498,250.74145012888499,243.97141538488501,237.20138064088502,230.43134589688503,223.66131115288505,216.89127640888506,210.12124166488508,203.35120692088509,196.5811721768851,189.81113743288512,183.04110268888513,176.27106794488515,169.50103320088516,162.73099845688517,155.96096371288519,149.1909289688852,142.42089422488522,135.65085948088523,128.88082473688524,122.11078999288524,115.34075524888524,108.57072050488524,101.80068576088524,95.030651016885244,88.260616272885244,81.490581528885244,74.720546784885244,67.950512040885243,61.180477296885243,54.410442552885243,47.640407808885243,40.870373064885243,34.100338320885243,27.330303576885242,20.560268832885242,13.790234088885242,7.020199344885242,0.25016460088524184,2.0189405702808472E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":123.32681035332834},{"$f":"+E166","v":123.32681035332834},{"$f":"+F166","v":123.32681035332834},123.32681035332834,120.39303886818418,117.45926738304001,114.52549589789585,111.59172441275169,108.65795292760752,105.72418144246336,102.7904099573192,99.856638472175035,96.922866987030872,93.989095501886709,91.055324016742546,88.121552531598383,85.187781046454219,82.254009561310056,79.320238076165893,76.38646659102173,73.452695105877581,70.518923620733432,67.585152135589283,64.651380650445134,61.717609165300985,58.783837680156836,55.850066195012687,52.916294709868538,49.982523224724389,47.04875173958024,44.114980254436091,41.181208769291942,38.247437284147793,35.313665799003644,32.379894313859495,29.446122828715346,26.512351343571197,23.578579858427048,20.644808373282899,17.71103688813875,14.777265402994598,11.843493917850445,8.9097224327062907,5.9759509475621364,3.0421794624179821,0.10840797727382956,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,{"$f":"+BR166","v":2.350897254643769E-13},2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441614,2.9337714851441614,2.9337714851441596,2.9337714851441596,2.9337714851441579,2.9337714851441579,2.9337714851441561,2.9337714851441543,2.9337714851441543,2.9337714851441543,2.9337714851441525,2.9337714851441508,2.933771485144149,2.9337714851441472,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.9337714851441472,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.9337714851441508,2.9337714851441508,2.9337714851441508,2.9337714851441525,2.9337714851441525,2.9337714851441543,2.9337714851441543,2.9337714851441543,2.9337714851441525,0.10840797727359447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":123.32681035332834},"     End Excess Deferred",{"$f":"+E164-E165","v":123.32681035332834},{"$f":"+F164-F165","v":123.32681035332834},123.32681035332834,120.39303886818418,117.45926738304001,114.52549589789585,111.59172441275169,108.65795292760752,105.72418144246336,102.7904099573192,99.856638472175035,96.922866987030872,93.989095501886709,91.055324016742546,88.121552531598383,85.187781046454219,82.254009561310056,79.320238076165893,76.38646659102173,73.452695105877581,70.518923620733432,67.585152135589283,64.651380650445134,61.717609165300985,58.783837680156836,55.850066195012687,52.916294709868538,49.982523224724389,47.04875173958024,44.114980254436091,41.181208769291942,38.247437284147793,35.313665799003644,32.379894313859495,29.446122828715346,26.512351343571197,23.578579858427048,20.644808373282899,17.71103688813875,14.777265402994598,11.843493917850445,8.9097224327062907,5.9759509475621364,3.0421794624179821,0.10840797727382956,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,{"$f":"+BR164-BR165","v":2.350897254643769E-13},2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13,2.350897254643769E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":123.32681035332809},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441614,2.9337714851441614,2.9337714851441596,2.9337714851441596,2.9337714851441579,2.9337714851441579,2.9337714851441561,2.9337714851441543,2.9337714851441543,2.9337714851441543,2.9337714851441525,2.9337714851441508,2.933771485144149,2.9337714851441472,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.9337714851441472,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.9337714851441508,2.9337714851441508,2.9337714851441508,2.9337714851441525,2.9337714851441525,2.9337714851441543,2.9337714851441543,2.9337714851441543,2.9337714851441525,0.10840797727359447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":18264.094628749554},"     Begin Cumulative Difference",{"$f":"+$C189","v":18264.094628749554},{"$f":"+E191","v":19268.897528749552},{"$f":"+F191","v":20273.700428749551},21278.513328749552,22283.326228749553,22570.919128749552,22024.042028749551,21477.164928749549,20930.287828749548,20383.410728749546,19836.533628749545,19289.656528749543,18742.779428749542,18195.90232874954,17649.025228749539,17102.148128749537,16555.271028749536,16008.393928749536,15461.516828749536,14914.639728749537,14367.762628749537,13820.885528749537,13274.008428749537,12727.131328749538,12180.254228749538,11633.377128749538,11086.500028749539,10539.622928749539,9992.7458287495392,9445.8687287495395,8898.9916287495398,8352.1145287495401,7805.2374287495404,7258.3603287495407,6711.483228749541,6164.6061287495413,5617.7290287495416,5070.8519287495419,4523.9748287495422,3977.0977287495425,3430.2206287495428,2883.3435287495431,2336.4664287495434,1789.5893287495435,1242.7122287495436,695.83512874954363,148.9580287495437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":1004.8029000000001},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":1004.8029000000001},1004.8129000000001,1004.8129000000001,287.5929000000001,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":19268.897528749552},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":20273.700428749551},21278.513328749552,22283.326228749553,22570.919128749552,22024.042028749551,21477.164928749549,20930.287828749548,20383.410728749546,19836.533628749545,19289.656528749543,18742.779428749542,18195.90232874954,17649.025228749539,17102.148128749537,16555.271028749536,16008.393928749536,15461.516828749536,14914.639728749537,14367.762628749537,13820.885528749537,13274.008428749537,12727.131328749538,12180.254228749538,11633.377128749538,11086.500028749539,10539.622928749539,9992.7458287495392,9445.8687287495395,8898.9916287495398,8352.1145287495401,7805.2374287495404,7258.3603287495407,6711.483228749541,6164.6061287495413,5617.7290287495416,5070.8519287495419,4523.9748287495422,3977.0977287495425,3430.2206287495428,2883.3435287495431,2336.4664287495434,1789.5893287495435,1242.7122287495436,695.83512874954363,148.9580287495437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":1004.8029000000001},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":1004.8029000000001},1004.8129000000001,1004.8129000000001,287.5929000000001,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-546.87709999999993,-148.9580287495437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.25345000000000001},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.25345000000000001},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.3605054418098893,0.3605054418098893,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988936,0.36050544180988936,0.3605054418098893,0.3605054418098893,0.36050544180988925,0.36050544180988919,0.36050544180988925,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988914,0.36050544180988914,0.36050544180988914,0.36050544180988914,0.36050544180988908,0.36050544180988908,0.36050544180988903,0.36050544180988903,0.36050544180988897,0.36050544180988892,0.36050544180988892,0.36050544180988892,0.36050544180988886,0.36050544180988886,0.36050544180988886,0.3605054418098888,0.36050544180988886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":254.66729500500006},{"$f":"IF(F189=0,0,F192*$C194)","v":254.66729500500006},{"$f":"IF(G189=0,0,G192*$C194)","v":254.66982950500005},254.66982950500005,72.890420505000023,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-138.60600099499999,-37.753412386571853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":254.66729500500006},{"$f":"+F192*F193","v":254.66729500500006},{"$f":"+G192*G193","v":254.66982950500005},254.66982950500005,72.890420505000023,-197.15217055121099,-197.15217055121099,-197.15217055121101,-197.15217055121101,-197.15217055121101,-197.15217055121101,-197.15217055121101,-197.15217055121101,-197.15217055121104,-197.15217055121104,-197.15217055121104,-197.15217055121104,-197.15217055121104,-197.15217055121101,-197.15217055121101,-197.15217055121099,-197.15217055121099,-197.15217055121096,-197.15217055121093,-197.15217055121096,-197.15217055121093,-197.15217055121093,-197.15217055121093,-197.15217055121093,-197.15217055121093,-197.1521705512109,-197.1521705512109,-197.1521705512109,-197.1521705512109,-197.15217055121087,-197.15217055121087,-197.15217055121084,-197.15217055121084,-197.15217055121082,-197.15217055121079,-197.15217055121079,-197.15217055121079,-197.15217055121076,-197.15217055121076,-197.15217055121076,-197.1521705512107,-53.700179965484381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":7045.3745030401396},"     Begin Cumulative DFIT",{"$f":"+C196","v":7045.3745030401396},{"$f":"+E197","v":7300.0417980451393},{"$f":"+F197","v":7554.709093050139},7809.3789225551391,8064.0487520601391,8136.9391725651394,7939.787002013928,7742.6348314627166,7545.4826609115053,7348.3304903602939,7151.1783198090825,6954.0261492578711,6756.8739787066597,6559.7218081554483,6362.569637604237,6165.4174670530256,5968.2652965018142,5771.1131259506028,5573.9609553993914,5376.80878484818,5179.6566142969687,4982.5044437457573,4785.3522731945459,4588.2001026433345,4391.047932092124,4193.8957615409126,3996.7435909897017,3799.5914204384908,3602.4392498872799,3405.2870793360689,3208.134908784858,3010.9827382336471,2813.8305676824361,2616.6783971312252,2419.5262265800143,2222.3740560288034,2025.2218854775924,1828.0697149263815,1630.9175443751706,1433.7653738239596,1236.6132032727489,1039.4610327215382,842.30886217032742,645.1566916191166,448.00452106790584,250.85235051669508,53.700179965484381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":7300.0417980451393},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":7554.709093050139},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":7809.3789225551391},8064.0487520601391,8136.9391725651394,7939.787002013928,7742.6348314627166,7545.4826609115053,7348.3304903602939,7151.1783198090825,6954.0261492578711,6756.8739787066597,6559.7218081554483,6362.569637604237,6165.4174670530256,5968.2652965018142,5771.1131259506028,5573.9609553993914,5376.80878484818,5179.6566142969687,4982.5044437457573,4785.3522731945459,4588.2001026433345,4391.047932092124,4193.8957615409126,3996.7435909897017,3799.5914204384908,3602.4392498872799,3405.2870793360689,3208.134908784858,3010.9827382336471,2813.8305676824361,2616.6783971312252,2419.5262265800143,2222.3740560288034,2025.2218854775924,1828.0697149263815,1630.9175443751706,1433.7653738239596,1236.6132032727489,1039.4610327215382,842.30886217032742,645.1566916191166,448.00452106790584,250.85235051669508,53.700179965484381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.3788510363477382},{"$f":"IF(G189=0,0,+G196/G189)","v":0.37263592404359608},0.36700773225560973,0.36188711996039652,0.3605054418098893,0.3605054418098893,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988936,0.36050544180988936,0.3605054418098893,0.3605054418098893,0.36050544180988925,0.36050544180988919,0.36050544180988925,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988914,0.36050544180988914,0.36050544180988914,0.36050544180988914,0.36050544180988908,0.36050544180988908,0.36050544180988903,0.36050544180988903,0.36050544180988897,0.36050544180988892,0.36050544180988892,0.36050544180988892,0.36050544180988886,0.36050544180988886,0.36050544180988886,0.3605054418098888,0.36050544180988886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.3788510363477382},{"$f":"IF(F191=0,0,+F197/F191)","v":0.37263592404359608},{"$f":"IF(G191=0,0,+G197/G191)","v":0.36700773225560973},0.36188711996039652,0.3605054418098893,0.3605054418098893,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988936,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988942,0.36050544180988936,0.36050544180988936,0.3605054418098893,0.3605054418098893,0.36050544180988925,0.36050544180988919,0.36050544180988925,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988919,0.36050544180988914,0.36050544180988914,0.36050544180988914,0.36050544180988914,0.36050544180988908,0.36050544180988908,0.36050544180988903,0.36050544180988903,0.36050544180988897,0.36050544180988892,0.36050544180988892,0.36050544180988892,0.36050544180988886,0.36050544180988886,0.36050544180988886,0.3605054418098888,0.36050544180988886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":7045.3745030401396},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":7300.0417980451393},{"$f":"+E200+F195","v":7554.709093050139},{"$f":"+F200+G195","v":7809.3789225551391},8064.0487520601391,8136.9391725651394,7939.787002013928,7742.6348314627166,7545.4826609115053,7348.3304903602939,7151.1783198090825,6954.0261492578711,6756.8739787066597,6559.7218081554483,6362.569637604237,6165.4174670530256,5968.2652965018142,5771.1131259506028,5573.9609553993914,5376.80878484818,5179.6566142969687,4982.5044437457573,4785.3522731945459,4588.2001026433345,4391.047932092124,4193.8957615409126,3996.7435909897017,3799.5914204384908,3602.4392498872799,3405.2870793360689,3208.134908784858,3010.9827382336471,2813.8305676824361,2616.6783971312252,2419.5262265800143,2222.3740560288034,2025.2218854775924,1828.0697149263815,1630.9175443751706,1433.7653738239596,1236.6132032727489,1039.4610327215382,842.30886217032742,645.1566916191166,448.00452106790584,250.85235051669508,53.700179965484381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":4629.0347836565743},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":4883.702078661574},{"$f":"IF(F194<>0,+E201+F194,0)","v":5138.3693736665737},{"$f":"IF(G194<>0,+F201+G194,0)","v":5393.0392031715737},5647.7090326765738,5720.5994531815741,5581.9934521865744,5443.3874511915747,5304.781450196575,5166.1754492015752,5027.5694482065755,4888.9634472115758,4750.3574462165761,4611.7514452215764,4473.1454442265767,4334.539443231577,4195.9334422365773,4057.3274412415772,3918.721440246577,3780.1154392515768,3641.5094382565767,3502.9034372615765,3364.2974362665764,3225.6914352715762,3087.0854342765761,2948.4794332815759,2809.8734322865757,2671.2674312915756,2532.6614302965754,2394.0554293015753,2255.4494283065751,2116.8434273115749,1978.237426316575,1839.6314253215751,1701.0254243265751,1562.4194233315752,1423.8134223365753,1285.2074213415754,1146.6014203465754,1007.9954193515755,869.38941835657556,730.78341736157563,592.1774163665757,453.57141537157571,314.96541437657572,176.35941338157573,37.753412386575746,3.893774191965349E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":2416.3397193835654},{"$f":"+E204","v":2416.3397193835654},{"$f":"+F204","v":2416.3397193835654},2416.3397193835654,2416.3397193835654,2416.3397193835654,2357.7935498273546,2299.2473802711438,2240.7012107149326,2182.1550411587214,2123.6088716025101,2065.0627020462989,2006.5165324900879,1947.9703629338769,1889.4241933776659,1830.8780238214549,1772.3318542652439,1713.7856847090329,1655.2395151528219,1596.6933455966109,1538.1471760403999,1479.6010064841889,1421.0548369279779,1362.5086673717669,1303.9624978155559,1245.4163282593449,1186.8701587031339,1128.3239891469229,1069.7778195907119,1011.2316500345009,952.68548047828995,894.13931092207906,835.59314136586818,777.04697180965729,718.50080225344641,659.95463269723552,601.40846314102464,542.86229358481376,484.31612402860287,425.76995447239204,367.22378491618122,308.67761535997045,250.13144580375965,191.58527624754888,133.03910669133811,74.492937135127335,15.946767578916621,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,{"$f":"+BR204","v":4.0927261579781771E-12},4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,58.546169556210998,58.546169556210998,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211026,58.546169556211026,58.546169556210998,58.546169556210998,58.54616955621097,58.546169556210941,58.54616955621097,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210913,58.546169556210913,58.546169556210913,58.546169556210913,58.546169556210884,58.546169556210884,58.546169556210856,58.546169556210856,58.546169556210828,58.546169556210799,58.546169556210799,58.546169556210799,58.546169556210771,58.546169556210771,58.546169556210771,58.546169556210714,15.946767578912528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":2416.3397193835654},"     End Excess Deferred",{"$f":"+E202-E203","v":2416.3397193835654},{"$f":"+F202-F203","v":2416.3397193835654},2416.3397193835654,2416.3397193835654,2416.3397193835654,2357.7935498273546,2299.2473802711438,2240.7012107149326,2182.1550411587214,2123.6088716025101,2065.0627020462989,2006.5165324900879,1947.9703629338769,1889.4241933776659,1830.8780238214549,1772.3318542652439,1713.7856847090329,1655.2395151528219,1596.6933455966109,1538.1471760403999,1479.6010064841889,1421.0548369279779,1362.5086673717669,1303.9624978155559,1245.4163282593449,1186.8701587031339,1128.3239891469229,1069.7778195907119,1011.2316500345009,952.68548047828995,894.13931092207906,835.59314136586818,777.04697180965729,718.50080225344641,659.95463269723552,601.40846314102464,542.86229358481376,484.31612402860287,425.76995447239204,367.22378491618122,308.67761535997045,250.13144580375965,191.58527624754888,133.03910669133811,74.492937135127335,15.946767578916621,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,{"$f":"+BR202-BR203","v":4.0927261579781771E-12},4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":2416.3397193835608},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,58.546169556210998,58.546169556210998,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211026,58.546169556211026,58.546169556210998,58.546169556210998,58.54616955621097,58.546169556210941,58.54616955621097,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210913,58.546169556210913,58.546169556210913,58.546169556210913,58.546169556210884,58.546169556210884,58.546169556210856,58.546169556210856,58.546169556210828,58.546169556210799,58.546169556210799,58.546169556210799,58.546169556210771,58.546169556210771,58.546169556210771,58.546169556210714,15.946767578912528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":3650.0221841914836},"     Begin Cumulative Difference",{"$f":"+$C208","v":3650.0221841914836},{"$f":"+E210","v":3757.1111441914836},{"$f":"+F210","v":3864.2001041914837},3971.2890641914837,4078.3680241914835,4185.4469841914834,4266.1059441914831,4161.7749041914831,4057.443864191483,3953.112824191483,3848.781784191483,3744.450744191483,3640.1197041914829,3535.7886641914829,3431.4576241914829,3327.1265841914828,3222.7955441914828,3118.4645041914828,3014.1334641914827,2909.8024241914827,2805.4713841914827,2701.1403441914827,2596.8093041914826,2492.4782641914826,2388.1472241914826,2283.8161841914825,2179.4851441914825,2075.1541041914825,1970.8230641914824,1866.4920241914824,1762.1609841914824,1657.8299441914824,1553.4989041914823,1449.1678641914823,1344.8368241914823,1240.5057841914822,1136.1747441914822,1031.8437041914822,927.51266419148214,823.18162419148211,718.85058419148208,614.51954419148205,510.18850419148208,405.85746419148211,301.52642419148214,197.19538419148216,92.864344191482175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":107.08896},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":107.08896},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":107.08896},107.07896000000001,107.07896000000001,80.658960000000022,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":3757.1111441914836},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":3864.2001041914837},3971.2890641914837,4078.3680241914835,4185.4469841914834,4266.1059441914831,4161.7749041914831,4057.443864191483,3953.112824191483,3848.781784191483,3744.450744191483,3640.1197041914829,3535.7886641914829,3431.4576241914829,3327.1265841914828,3222.7955441914828,3118.4645041914828,3014.1334641914827,2909.8024241914827,2805.4713841914827,2701.1403441914827,2596.8093041914826,2492.4782641914826,2388.1472241914826,2283.8161841914825,2179.4851441914825,2075.1541041914825,1970.8230641914824,1866.4920241914824,1762.1609841914824,1657.8299441914824,1553.4989041914823,1449.1678641914823,1344.8368241914823,1240.5057841914822,1136.1747441914822,1031.8437041914822,927.51266419148214,823.18162419148211,718.85058419148208,614.51954419148205,510.18850419148208,405.85746419148211,301.52642419148214,197.19538419148216,92.864344191482175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":107.08896},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":107.08896},107.08896,107.07896000000001,107.07896000000001,80.658960000000022,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-104.33103999999999,-92.864344191482175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.25345000000000001},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.25345000000000001},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.3666440793983381,0.3666440793983381,0.3666440793983381,0.3666440793983381,0.36664407939833804,0.36664407939833804,0.36664407939833804,0.36664407939833799,0.36664407939833799,0.36664407939833799,0.36664407939833804,0.36664407939833804,0.3666440793983381,0.3666440793983381,0.36664407939833815,0.3666440793983381,0.36664407939833815,0.36664407939833821,0.36664407939833815,0.36664407939833815,0.3666440793983381,0.36664407939833815,0.36664407939833821,0.36664407939833821,0.36664407939833821,0.36664407939833821,0.36664407939833826,0.36664407939833832,0.36664407939833832,0.36664407939833837,0.36664407939833837,0.36664407939833837,0.36664407939833832,0.36664407939833832,0.36664407939833832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":27.141696912},{"$f":"IF(F208=0,0,F211*$C213)","v":27.141696912},{"$f":"IF(G208=0,0,G211*$C213)","v":27.141696912},27.139162412000005,27.139162412000005,20.443013412000006,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-26.442702087999997,-23.536468035331158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":27.141696912},{"$f":"+F211*F212","v":27.141696912},{"$f":"+G211*G212","v":27.141696912},27.139162412000005,27.139162412000005,20.443013412000006,-38.252358113471189,-38.252358113471189,-38.252358113471189,-38.252358113471189,-38.252358113471189,-38.252358113471189,-38.252358113471182,-38.252358113471182,-38.252358113471182,-38.252358113471182,-38.252358113471175,-38.252358113471175,-38.252358113471175,-38.252358113471175,-38.252358113471175,-38.252358113471175,-38.252358113471175,-38.252358113471175,-38.252358113471182,-38.252358113471182,-38.252358113471189,-38.252358113471182,-38.252358113471189,-38.252358113471196,-38.252358113471189,-38.252358113471189,-38.252358113471182,-38.252358113471189,-38.252358113471196,-38.252358113471196,-38.252358113471196,-38.252358113471196,-38.252358113471203,-38.252358113471203,-38.252358113471203,-38.25235811347121,-38.25235811347121,-38.25235811347121,-38.252358113471203,-38.252358113471203,-34.048161985016407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":1407.9960575518646},"     Begin Cumulative DFIT",{"$f":"+C215","v":1407.9960575518646},{"$f":"+E216","v":1435.1377544638647},{"$f":"+F216","v":1462.2794513758647},1489.4211482878648,1516.5603106998647,1543.6994731118646,1564.1424865238646,1525.8901284103933,1487.6377702969221,1449.3854121834509,1411.1330540699796,1372.8806959565084,1334.6283378430371,1296.3759797295659,1258.1236216160946,1219.8712635026234,1181.6189053891521,1143.3665472756809,1105.1141891622096,1066.8618310487384,1028.6094729352671,990.35711482179602,952.10475670832489,913.85239859485375,875.60004048138262,837.34768236791149,799.09532425444036,760.84296614096911,722.59060802749798,684.33824991402685,646.0858918005556,607.83353368708435,569.58117557361311,531.32881746014198,493.07645934667079,454.8241012331996,416.57174311972841,378.31938500625722,340.06702689278603,301.81466877931484,263.56231066584365,225.30995255237247,187.05759443890125,148.80523632543003,110.55287821195881,72.30052009848761,34.048161985016407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":1435.1377544638647},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":1462.2794513758647},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":1489.4211482878648},1516.5603106998647,1543.6994731118646,1564.1424865238646,1525.8901284103933,1487.6377702969221,1449.3854121834509,1411.1330540699796,1372.8806959565084,1334.6283378430371,1296.3759797295659,1258.1236216160946,1219.8712635026234,1181.6189053891521,1143.3665472756809,1105.1141891622096,1066.8618310487384,1028.6094729352671,990.35711482179602,952.10475670832489,913.85239859485375,875.60004048138262,837.34768236791149,799.09532425444036,760.84296614096911,722.59060802749798,684.33824991402685,646.0858918005556,607.83353368708435,569.58117557361311,531.32881746014198,493.07645934667079,454.8241012331996,416.57174311972841,378.31938500625722,340.06702689278603,301.81466877931484,263.56231066584365,225.30995255237247,187.05759443890125,148.80523632543003,110.55287821195881,72.30052009848761,34.048161985016407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38197905235851121},{"$f":"IF(G208=0,0,+G215/G208)","v":0.37841711400756278},0.37504727664318149,0.37185469817930794,0.36882547525806642,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.3666440793983381,0.3666440793983381,0.3666440793983381,0.3666440793983381,0.36664407939833804,0.36664407939833804,0.36664407939833804,0.36664407939833799,0.36664407939833799,0.36664407939833799,0.36664407939833804,0.36664407939833804,0.3666440793983381,0.3666440793983381,0.36664407939833815,0.3666440793983381,0.36664407939833815,0.36664407939833821,0.36664407939833815,0.36664407939833815,0.3666440793983381,0.36664407939833815,0.36664407939833821,0.36664407939833821,0.36664407939833821,0.36664407939833821,0.36664407939833826,0.36664407939833832,0.36664407939833832,0.36664407939833837,0.36664407939833837,0.36664407939833837,0.36664407939833832,0.36664407939833832,0.36664407939833832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38197905235851121},{"$f":"IF(F210=0,0,+F216/F210)","v":0.37841711400756278},{"$f":"IF(G210=0,0,+G216/G210)","v":0.37504727664318149},0.37185469817930794,0.36882547525806642,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.36664407939833815,0.3666440793983381,0.3666440793983381,0.3666440793983381,0.3666440793983381,0.36664407939833804,0.36664407939833804,0.36664407939833804,0.36664407939833799,0.36664407939833799,0.36664407939833799,0.36664407939833804,0.36664407939833804,0.3666440793983381,0.3666440793983381,0.36664407939833815,0.3666440793983381,0.36664407939833815,0.36664407939833821,0.36664407939833815,0.36664407939833815,0.3666440793983381,0.36664407939833815,0.36664407939833821,0.36664407939833821,0.36664407939833821,0.36664407939833821,0.36664407939833826,0.36664407939833832,0.36664407939833832,0.36664407939833837,0.36664407939833837,0.36664407939833837,0.36664407939833832,0.36664407939833832,0.36664407939833832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":1407.9960575518646},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":1435.1377544638647},{"$f":"+E219+F214","v":1462.2794513758647},{"$f":"+F219+G214","v":1489.4211482878648},1516.5603106998647,1543.6994731118646,1564.1424865238646,1525.8901284103933,1487.6377702969221,1449.3854121834509,1411.1330540699796,1372.8806959565084,1334.6283378430371,1296.3759797295659,1258.1236216160946,1219.8712635026234,1181.6189053891521,1143.3665472756809,1105.1141891622096,1066.8618310487384,1028.6094729352671,990.35711482179602,952.10475670832489,913.85239859485375,875.60004048138262,837.34768236791149,799.09532425444036,760.84296614096911,722.59060802749798,684.33824991402685,646.0858918005556,607.83353368708435,569.58117557361311,531.32881746014198,493.07645934667079,454.8241012331996,416.57174311972841,378.31938500625722,340.06702689278603,301.81466877931484,263.56231066584365,225.30995255237247,187.05759443890125,148.80523632543003,110.55287821195881,72.30052009848761,34.048161985016407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":925.09812258333159},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":952.23981949533163},{"$f":"IF(F213<>0,+E220+F213,0)","v":979.38151640733167},{"$f":"IF(G213<>0,+F220+G213,0)","v":1006.5232133193317},1033.6623757313316,1060.8015381433315,1081.2445515553316,1054.8018494673315,1028.3591473793315,1001.9164452913315,975.47374320333142,949.03104111533139,922.58833902733136,896.14563693933133,869.70293485133129,843.26023276333126,816.81753067533123,790.37482858733119,763.93212649933116,737.48942441133113,711.0467223233311,684.60402023533106,658.16131814733103,631.718616059331,605.27591397133097,578.83321188333093,552.3905097953309,525.94780770733087,499.50510561933089,473.06240353133092,446.61970144333094,420.17699935533096,393.73429726733099,367.29159517933101,340.84889309133104,314.40619100333106,287.96348891533108,261.52078682733111,235.0780847393311,208.6353826513311,182.19268056333109,155.74997847533109,129.30727638733109,102.86457429933108,76.421872211331078,49.97917012333108,23.536468035331083,-7.460698725481052E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":482.89793496853304},{"$f":"+E223","v":482.89793496853304},{"$f":"+F223","v":482.89793496853304},482.89793496853304,482.89793496853304,482.89793496853304,482.89793496853304,471.08827894306182,459.27862291759061,447.4689668921194,435.65931086664818,423.84965484117697,412.03999881570576,400.23034279023454,388.42068676476333,376.61103073929212,364.80137471382091,352.99171868834975,341.18206266287859,329.37240663740744,317.56275061193628,305.75309458646512,293.94343856099397,282.13378253552281,270.32412651005166,258.51447048458044,246.70481445910926,234.89515843363807,223.08550240816689,211.2758463826957,199.46619035722449,187.65653433175331,175.84687830628212,164.03722228081094,152.22756625533975,140.41791022986854,128.60825420439733,116.79859817892613,104.98894215345493,93.179286127983715,81.369630102512502,69.559974077041289,57.750318051570076,45.940662026098863,34.13100600062765,22.321349975156444,10.511693949685238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471185,11.809656025471185,11.809656025471185,11.809656025471185,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471185,11.809656025471185,11.809656025471192,11.809656025471185,11.809656025471192,11.809656025471199,11.809656025471192,11.809656025471192,11.809656025471185,11.809656025471192,11.809656025471199,11.809656025471199,11.809656025471199,11.809656025471199,11.809656025471206,11.809656025471206,11.809656025471206,11.809656025471213,11.809656025471213,11.809656025471213,11.809656025471206,11.809656025471206,10.511693949685249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":482.89793496853304},"     End Excess Deferred",{"$f":"+E221-E222","v":482.89793496853304},{"$f":"+F221-F222","v":482.89793496853304},482.89793496853304,482.89793496853304,482.89793496853304,482.89793496853304,471.08827894306182,459.27862291759061,447.4689668921194,435.65931086664818,423.84965484117697,412.03999881570576,400.23034279023454,388.42068676476333,376.61103073929212,364.80137471382091,352.99171868834975,341.18206266287859,329.37240663740744,317.56275061193628,305.75309458646512,293.94343856099397,282.13378253552281,270.32412651005166,258.51447048458044,246.70481445910926,234.89515843363807,223.08550240816689,211.2758463826957,199.46619035722449,187.65653433175331,175.84687830628212,164.03722228081094,152.22756625533975,140.41791022986854,128.60825420439733,116.79859817892613,104.98894215345493,93.179286127983715,81.369630102512502,69.559974077041289,57.750318051570076,45.940662026098863,34.13100600062765,22.321349975156444,10.511693949685238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":482.89793496853321},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471185,11.809656025471185,11.809656025471185,11.809656025471185,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471185,11.809656025471185,11.809656025471192,11.809656025471185,11.809656025471192,11.809656025471199,11.809656025471192,11.809656025471192,11.809656025471185,11.809656025471192,11.809656025471199,11.809656025471199,11.809656025471199,11.809656025471199,11.809656025471206,11.809656025471206,11.809656025471206,11.809656025471213,11.809656025471213,11.809656025471213,11.809656025471206,11.809656025471206,10.511693949685249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":14352.65846474558},"     Begin Cumulative Difference",{"$f":"+$C227","v":14352.65846474558},{"$f":"+E229","v":14782.48932474558},{"$f":"+F229","v":15212.32018474558},15642.15104474558,16071.98190474558,16501.81276474558,16931.643624745582,16937.494484745581,16519.36534474558,16101.236204745581,15683.107064745582,15264.977924745583,14846.848784745584,14428.719644745584,14010.590504745585,13592.461364745586,13174.332224745587,12756.203084745588,12338.073944745589,11919.94480474559,11501.815664745591,11083.686524745592,10665.557384745593,10247.428244745593,9829.2991047455944,9411.1699647455953,8993.0408247455962,8574.9116847455971,8156.7825447455971,7738.6534047455971,7320.5242647455971,6902.3951247455971,6484.2659847455971,6066.136844745597,5648.007704745597,5229.878564745597,4811.749424745597,4393.620284745597,3975.491144745597,3557.362004745597,3139.232864745597,2721.103724745597,2302.974584745597,1884.845444745597,1466.716304745597,1048.587164745597,630.45802474559696,212.32888474559701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":429.83086000000009},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":429.83086000000009},429.83086000000009,429.83086000000009,429.83086000000009,429.83086000000009,5.8508600000000683,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":14782.48932474558},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":15212.32018474558},15642.15104474558,16071.98190474558,16501.81276474558,16931.643624745582,16937.494484745581,16519.36534474558,16101.236204745581,15683.107064745582,15264.977924745583,14846.848784745584,14428.719644745584,14010.590504745585,13592.461364745586,13174.332224745587,12756.203084745588,12338.073944745589,11919.94480474559,11501.815664745591,11083.686524745592,10665.557384745593,10247.428244745593,9829.2991047455944,9411.1699647455953,8993.0408247455962,8574.9116847455971,8156.7825447455971,7738.6534047455971,7320.5242647455971,6902.3951247455971,6484.2659847455971,6066.136844745597,5648.007704745597,5229.878564745597,4811.749424745597,4393.620284745597,3975.491144745597,3557.362004745597,3139.232864745597,2721.103724745597,2302.974584745597,1884.845444745597,1466.716304745597,1048.587164745597,630.45802474559696,212.32888474559701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":429.83086000000009},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":429.83086000000009},429.83086000000009,429.83086000000009,429.83086000000009,429.83086000000009,5.8508600000000683,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-418.12913999999995,-212.32888474559701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0.25345000000000001},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0.25345000000000001},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.36555965804865709,0.36555965804865714,0.36555965804865714,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865692,0.36555965804865692,0.36555965804865692,0.36555965804865687,0.36555965804865687,0.36555965804865681,0.36555965804865681,0.36555965804865681,0.36555965804865681,0.36555965804865687,0.36555965804865687,0.36555965804865687,0.36555965804865687,0.36555965804865692,0.36555965804865692,0.36555965804865692,0.36555965804865698,0.36555965804865703,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":108.94063146700003},{"$f":"IF(F227=0,0,F230*$C232)","v":108.94063146700003},{"$f":"IF(G227=0,0,G230*$C232)","v":108.94063146700003},108.94063146700003,108.94063146700003,108.94063146700003,1.4829004670000174,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-105.97483053299999,-53.814755838771561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":108.94063146700003},{"$f":"+F230*F231","v":108.94063146700003},{"$f":"+G230*G231","v":108.94063146700003},108.94063146700003,108.94063146700003,108.94063146700003,1.4829004670000174,-152.85114543857904,-152.85114543857907,-152.85114543857907,-152.85114543857904,-152.85114543857904,-152.85114543857904,-152.85114543857904,-152.85114543857904,-152.85114543857904,-152.85114543857904,-152.85114543857904,-152.85114543857904,-152.85114543857901,-152.85114543857901,-152.85114543857901,-152.85114543857898,-152.85114543857898,-152.85114543857898,-152.85114543857895,-152.85114543857895,-152.85114543857892,-152.85114543857892,-152.85114543857892,-152.85114543857892,-152.85114543857895,-152.85114543857895,-152.85114543857895,-152.85114543857895,-152.85114543857898,-152.85114543857898,-152.85114543857898,-152.85114543857901,-152.85114543857904,-152.85114543857901,-152.85114543857901,-152.85114543857901,-152.85114543857901,-152.85114543857904,-152.85114543857904,-152.85114543857904,-77.618874501453149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":5536.5380027756073},"     Begin Cumulative DFIT",{"$f":"+C234","v":5536.5380027756073},{"$f":"+E235","v":5645.4786342426078},{"$f":"+F235","v":5754.4192657096082},5863.3598971766087,5972.3005286436091,6081.2411601106096,6190.1817915776101,6191.6646920446101,6038.8135466060312,5885.9624011674523,5733.1112557288734,5580.2601102902945,5427.4089648517156,5274.5578194131367,5121.7066739745578,4968.8555285359789,4816.0043830974,4663.1532376588211,4510.3020922202422,4357.4509467816633,4204.5998013430844,4051.7486559045055,3898.8975104659266,3746.0463650273477,3593.1952195887689,3440.34407415019,3287.4929287116111,3134.6417832730322,2981.7906378344533,2828.9394923958744,2676.0883469572955,2523.2372015187166,2370.3860560801377,2217.5349106415588,2064.6837652029799,1911.832619764401,1758.9814743258221,1606.1303288872432,1453.2791834486643,1300.4280380100854,1147.5768925715063,994.72574713292727,841.87460169434826,689.02345625576925,536.17231081719024,383.32116537861123,230.47001994003219,77.618874501453149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":5645.4786342426078},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":5754.4192657096082},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":5863.3598971766087},5972.3005286436091,6081.2411601106096,6190.1817915776101,6191.6646920446101,6038.8135466060312,5885.9624011674523,5733.1112557288734,5580.2601102902945,5427.4089648517156,5274.5578194131367,5121.7066739745578,4968.8555285359789,4816.0043830974,4663.1532376588211,4510.3020922202422,4357.4509467816633,4204.5998013430844,4051.7486559045055,3898.8975104659266,3746.0463650273477,3593.1952195887689,3440.34407415019,3287.4929287116111,3134.6417832730322,2981.7906378344533,2828.9394923958744,2676.0883469572955,2523.2372015187166,2370.3860560801377,2217.5349106415588,2064.6837652029799,1911.832619764401,1758.9814743258221,1606.1303288872432,1453.2791834486643,1300.4280380100854,1147.5768925715063,994.72574713292727,841.87460169434826,689.02345625576925,536.17231081719024,383.32116537861123,230.47001994003219,77.618874501453149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0.38574999999999998},{"$f":"IF(F227=0,0,+F234/F227)","v":0.3819031091598486},{"$f":"IF(G227=0,0,+G234/G227)","v":0.37827360953656186},0.3748435800424133,0.37159701672387807,0.36851958307893018,0.36559839840537778,0.36555965804865709,0.36555965804865714,0.36555965804865714,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865692,0.36555965804865692,0.36555965804865692,0.36555965804865687,0.36555965804865687,0.36555965804865681,0.36555965804865681,0.36555965804865681,0.36555965804865681,0.36555965804865687,0.36555965804865687,0.36555965804865687,0.36555965804865687,0.36555965804865692,0.36555965804865692,0.36555965804865692,0.36555965804865698,0.36555965804865703,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0.3819031091598486},{"$f":"IF(F229=0,0,+F235/F229)","v":0.37827360953656186},{"$f":"IF(G229=0,0,+G235/G229)","v":0.3748435800424133},0.37159701672387807,0.36851958307893018,0.36559839840537778,0.36555965804865709,0.36555965804865714,0.36555965804865714,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865709,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865692,0.36555965804865692,0.36555965804865692,0.36555965804865687,0.36555965804865687,0.36555965804865681,0.36555965804865681,0.36555965804865681,0.36555965804865681,0.36555965804865687,0.36555965804865687,0.36555965804865687,0.36555965804865687,0.36555965804865692,0.36555965804865692,0.36555965804865692,0.36555965804865698,0.36555965804865703,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865698,0.36555965804865703,0.36555965804865703,0.36555965804865703,0.36555965804865703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":5536.5380027756073},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":5645.4786342426078},{"$f":"+E238+F233","v":5754.4192657096082},{"$f":"+F238+G233","v":5863.3598971766087},5972.3005286436091,6081.2411601106096,6190.1817915776101,6191.6646920446101,6038.8135466060312,5885.9624011674523,5733.1112557288734,5580.2601102902945,5427.4089648517156,5274.5578194131367,5121.7066739745578,4968.8555285359789,4816.0043830974,4663.1532376588211,4510.3020922202422,4357.4509467816633,4204.5998013430844,4051.7486559045055,3898.8975104659266,3746.0463650273477,3593.1952195887689,3440.34407415019,3287.4929287116111,3134.6417832730322,2981.7906378344533,2828.9394923958744,2676.0883469572955,2523.2372015187166,2370.3860560801377,2217.5349106415588,2064.6837652029799,1911.832619764401,1758.9814743258221,1606.1303288872432,1453.2791834486643,1300.4280380100854,1147.5768925715063,994.72574713292727,841.87460169434826,689.02345625576925,536.17231081719024,383.32116537861123,230.47001994003219,77.618874501453149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":3637.6812878897676},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":3746.6219193567676},{"$f":"IF(F232<>0,+E239+F232,0)","v":3855.5625508237677},{"$f":"IF(G232<>0,+F239+G232,0)","v":3964.5031822907677},4073.4438137577677,4182.3844452247677,4291.3250766917681,4292.8079771587682,4186.8331466257678,4080.8583160927678,3974.8834855597679,3868.908655026768,3762.933824493768,3656.9589939607681,3550.9841634277682,3445.0093328947682,3339.0345023617683,3233.0596718287684,3127.0848412957685,3021.1100107627685,2915.1351802297686,2809.1603496967687,2703.1855191637687,2597.2106886307688,2491.2358580977689,2385.2610275647689,2279.286197031769,2173.3113664987691,2067.3365359657691,1961.3617054327692,1855.3868748997693,1749.4120443667694,1643.4372138337694,1537.4623833007695,1431.4875527677696,1325.5127222347696,1219.5378917017697,1113.5630611687698,1007.5882306357698,901.6134001027699,795.63856956976997,689.66373903677004,583.68890850377011,477.71407797077012,371.73924743777013,265.76441690477014,159.78958637177016,53.814755838770168,-1.3926637620897964E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":1898.8567148858397},{"$f":"+E242","v":1898.8567148858397},{"$f":"+F242","v":1898.8567148858397},1898.8567148858397,1898.8567148858397,1898.8567148858397,1898.8567148858397,1898.8567148858397,1851.9803999802607,1805.1040850746817,1758.2277701691028,1711.3514552635238,1664.4751403579448,1617.5988254523659,1570.7225105467869,1523.8461956412079,1476.969880735629,1430.09356583005,1383.217250924471,1336.3409360188921,1289.4646211133131,1242.5883062077341,1195.7119913021552,1148.8356763965762,1101.9593614909973,1055.0830465854183,1008.2067316798393,961.33041677426036,914.45410186868139,867.57778696310243,820.70147205752346,773.8251571519445,726.94884224636553,680.07252734078656,633.1962124352076,586.31989752962863,539.44358262404967,492.5672677184707,445.69095281289174,398.81463790731272,351.93832300173369,305.06200809615467,258.18569319057565,211.30937828499663,164.4330633794176,117.55674847383855,70.680433568259502,23.804118662680452,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,{"$f":"+BR242","v":-1.1368683772161603E-12},-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,46.876314905579051,46.876314905579079,46.876314905579079,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905578994,46.876314905578994,46.876314905578994,46.876314905578965,46.876314905578965,46.876314905578937,46.876314905578937,46.876314905578937,46.876314905578937,46.876314905578965,46.876314905578965,46.876314905578965,46.876314905578965,46.876314905578994,46.876314905578994,46.876314905578994,46.876314905579022,46.876314905579051,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905579051,46.876314905579051,46.876314905579051,23.804118662681589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":1898.8567148858397},"     End Excess Deferred",{"$f":"+E240-E241","v":1898.8567148858397},{"$f":"+F240-F241","v":1898.8567148858397},1898.8567148858397,1898.8567148858397,1898.8567148858397,1898.8567148858397,1898.8567148858397,1851.9803999802607,1805.1040850746817,1758.2277701691028,1711.3514552635238,1664.4751403579448,1617.5988254523659,1570.7225105467869,1523.8461956412079,1476.969880735629,1430.09356583005,1383.217250924471,1336.3409360188921,1289.4646211133131,1242.5883062077341,1195.7119913021552,1148.8356763965762,1101.9593614909973,1055.0830465854183,1008.2067316798393,961.33041677426036,914.45410186868139,867.57778696310243,820.70147205752346,773.8251571519445,726.94884224636553,680.07252734078656,633.1962124352076,586.31989752962863,539.44358262404967,492.5672677184707,445.69095281289174,398.81463790731272,351.93832300173369,305.06200809615467,258.18569319057565,211.30937828499663,164.4330633794176,117.55674847383855,70.680433568259502,23.804118662680452,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,{"$f":"+BR240-BR241","v":-1.1368683772161603E-12},-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12,-1.1368683772161603E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":1898.8567148858415},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,46.876314905579051,46.876314905579079,46.876314905579079,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905578994,46.876314905578994,46.876314905578994,46.876314905578965,46.876314905578965,46.876314905578937,46.876314905578937,46.876314905578937,46.876314905578937,46.876314905578965,46.876314905578965,46.876314905578965,46.876314905578965,46.876314905578994,46.876314905578994,46.876314905578994,46.876314905579022,46.876314905579051,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905579051,46.876314905579051,46.876314905579051,23.804118662681589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":1297.3898228240309},"     Begin Cumulative Difference",{"$f":"+$C246","v":1297.3898228240309},{"$f":"+E248","v":1460.6484128240309},{"$f":"+F248","v":1623.917002824031},1686.855592824031,1649.474182824031,1612.092772824031,1574.7113628240311,1537.3299528240311,1499.9485428240312,1462.5671328240312,1425.1857228240312,1387.8043128240313,1350.4229028240313,1313.0414928240314,1275.6600828240314,1238.2786728240314,1200.8972628240315,1163.5158528240315,1126.1344428240316,1088.7530328240316,1051.3716228240316,1013.9902128240317,976.60880282403173,939.22739282403177,901.84598282403181,864.46457282403185,827.08316282403189,789.70175282403193,752.32034282403197,714.93893282403201,677.55752282403205,640.17611282403209,602.79470282403213,565.41329282403217,528.03188282403221,490.65047282403219,453.26906282403218,415.88765282403216,378.50624282403214,341.12483282403213,303.74342282403211,266.36201282403209,228.9806028240321,191.59919282403212,154.21778282403213,116.83637282403214,79.454962824032151,42.073552824032156,4.6921428240321603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":163.25859},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":163.26859000000002},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":62.938589999999998},-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":1460.6484128240309},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":1623.917002824031},1686.855592824031,1649.474182824031,1612.092772824031,1574.7113628240311,1537.3299528240311,1499.9485428240312,1462.5671328240312,1425.1857228240312,1387.8043128240313,1350.4229028240313,1313.0414928240314,1275.6600828240314,1238.2786728240314,1200.8972628240315,1163.5158528240315,1126.1344428240316,1088.7530328240316,1051.3716228240316,1013.9902128240317,976.60880282403173,939.22739282403177,901.84598282403181,864.46457282403185,827.08316282403189,789.70175282403193,752.32034282403197,714.93893282403201,677.55752282403205,640.17611282403209,602.79470282403213,565.41329282403217,528.03188282403221,490.65047282403219,453.26906282403218,415.88765282403216,378.50624282403214,341.12483282403213,303.74342282403211,266.36201282403209,228.9806028240321,191.59919282403212,154.21778282403213,116.83637282403214,79.454962824032151,42.073552824032156,4.6921428240321603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":163.25859},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":163.26859000000002},62.938589999999998,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-37.381409999999995,-4.6921428240321603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.25345000000000001},0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656818,0.35520421908656818,0.35520421908656824,0.35520421908656818,0.35520421908656818,0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656807,0.35520421908656807,0.35520421908656802,0.35520421908656802,0.35520421908656796,0.35520421908656796,0.35520421908656791,0.35520421908656785,0.35520421908656785,0.3552042190865678,0.35520421908656774,0.35520421908656774,0.3552042190865678,0.3552042190865678,0.3552042190865678,0.35520421908656774,0.35520421908656774,0.35520421908656769,0.35520421908656769,0.35520421908656763,0.35520421908656763,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656763,0.35520421908656763,0.35520421908656763,0.35520421908656763,0.35520421908656757,0.35520421908656791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":41.377889635500004},{"$f":"IF(F246=0,0,F249*$C251)","v":41.380424135500007},{"$f":"IF(G246=0,0,G249*$C251)","v":15.9517856355},-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-9.4743183644999984,-1.1892235987509512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":41.377889635500004},{"$f":"+F249*F250","v":41.380424135500007},{"$f":"+G249*G250","v":15.9517856355},-13.278034547404827,-13.278034547404827,-13.278034547404827,-13.278034547404827,-13.278034547404829,-13.278034547404829,-13.278034547404831,-13.278034547404829,-13.278034547404829,-13.278034547404827,-13.278034547404827,-13.278034547404827,-13.278034547404825,-13.278034547404825,-13.278034547404824,-13.278034547404824,-13.27803454740482,-13.27803454740482,-13.278034547404818,-13.278034547404816,-13.278034547404816,-13.278034547404815,-13.278034547404813,-13.278034547404813,-13.278034547404815,-13.278034547404815,-13.278034547404815,-13.278034547404813,-13.278034547404813,-13.278034547404811,-13.278034547404811,-13.278034547404808,-13.278034547404808,-13.278034547404811,-13.278034547404811,-13.278034547404811,-13.278034547404811,-13.278034547404811,-13.278034547404811,-13.278034547404811,-13.278034547404808,-13.278034547404808,-13.278034547404808,-13.278034547404808,-13.278034547404806,-1.6666689276529869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":500.46812415436989},"     Begin Cumulative DFIT",{"$f":"+C253","v":500.46812415436989},{"$f":"+E254","v":541.84601378986986},{"$f":"+F254","v":583.22643792536985},599.17822356086981,585.90018901346502,572.62215446606024,559.34411991865545,546.06608537125067,532.78805082384588,519.51001627644109,506.23198172903625,492.95394718163141,479.67591263422656,466.39787808682172,453.11984353941688,439.84180899201203,426.56377444460719,413.28573989720235,400.0077053497975,386.72967080239266,373.45163625498782,360.17360170758297,346.89556716017813,333.61753261277329,320.33949806536845,307.0614635179636,293.78342897055882,280.50539442315403,267.22735987574924,253.94932532834443,240.67129078093961,227.3932562335348,214.11522168612998,200.83718713872517,187.55915259132036,174.28111804391554,161.00308349651073,147.72504894910591,134.4470144017011,121.16897985429628,107.89094530689147,94.612910759486653,81.334876212081838,68.056841664677023,54.778807117272216,41.500772569867408,28.2227380224626,14.944703475057793,1.6666689276529869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":541.84601378986986},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":583.22643792536985},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":599.17822356086981},585.90018901346502,572.62215446606024,559.34411991865545,546.06608537125067,532.78805082384588,519.51001627644109,506.23198172903625,492.95394718163141,479.67591263422656,466.39787808682172,453.11984353941688,439.84180899201203,426.56377444460719,413.28573989720235,400.0077053497975,386.72967080239266,373.45163625498782,360.17360170758297,346.89556716017813,333.61753261277329,320.33949806536845,307.0614635179636,293.78342897055882,280.50539442315403,267.22735987574924,253.94932532834443,240.67129078093961,227.3932562335348,214.11522168612998,200.83718713872517,187.55915259132036,174.28111804391554,161.00308349651073,147.72504894910591,134.4470144017011,121.16897985429628,107.89094530689147,94.612910759486653,81.334876212081838,68.056841664677023,54.778807117272216,41.500772569867408,28.2227380224626,14.944703475057793,1.6666689276529869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37096265537458112},{"$f":"IF(G246=0,0,+G253/G246)","v":0.35914793484588498},0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656818,0.35520421908656818,0.35520421908656824,0.35520421908656818,0.35520421908656818,0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656807,0.35520421908656807,0.35520421908656802,0.35520421908656802,0.35520421908656796,0.35520421908656796,0.35520421908656791,0.35520421908656785,0.35520421908656785,0.3552042190865678,0.35520421908656774,0.35520421908656774,0.3552042190865678,0.3552042190865678,0.3552042190865678,0.35520421908656774,0.35520421908656774,0.35520421908656769,0.35520421908656769,0.35520421908656763,0.35520421908656763,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656763,0.35520421908656763,0.35520421908656763,0.35520421908656763,0.35520421908656757,0.35520421908656791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37096265537458112},{"$f":"IF(F248=0,0,+F254/F248)","v":0.35914793484588498},{"$f":"IF(G248=0,0,+G254/G248)","v":0.35520421908656813},0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656818,0.35520421908656818,0.35520421908656824,0.35520421908656818,0.35520421908656818,0.35520421908656813,0.35520421908656813,0.35520421908656813,0.35520421908656807,0.35520421908656807,0.35520421908656802,0.35520421908656802,0.35520421908656796,0.35520421908656796,0.35520421908656791,0.35520421908656785,0.35520421908656785,0.3552042190865678,0.35520421908656774,0.35520421908656774,0.3552042190865678,0.3552042190865678,0.3552042190865678,0.35520421908656774,0.35520421908656774,0.35520421908656769,0.35520421908656769,0.35520421908656763,0.35520421908656763,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656769,0.35520421908656763,0.35520421908656763,0.35520421908656763,0.35520421908656763,0.35520421908656757,0.35520421908656791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":500.46812415436989},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":541.84601378986986},{"$f":"+E257+F252","v":583.22643792536985},{"$f":"+F257+G252","v":599.17822356086981},585.90018901346502,572.62215446606024,559.34411991865545,546.06608537125067,532.78805082384588,519.51001627644109,506.23198172903625,492.95394718163141,479.67591263422656,466.39787808682172,453.11984353941688,439.84180899201203,426.56377444460719,413.28573989720235,400.0077053497975,386.72967080239266,373.45163625498782,360.17360170758297,346.89556716017813,333.61753261277329,320.33949806536845,307.0614635179636,293.78342897055882,280.50539442315403,267.22735987574924,253.94932532834443,240.67129078093961,227.3932562335348,214.11522168612998,200.83718713872517,187.55915259132036,174.28111804391554,161.00308349651073,147.72504894910591,134.4470144017011,121.16897985429628,107.89094530689147,94.612910759486653,81.334876212081838,68.056841664677023,54.778807117272216,41.500772569867408,28.2227380224626,14.944703475057793,1.6666689276529869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":328.82345059475068},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":370.20134023025071},{"$f":"IF(F251<>0,+E258+F251,0)","v":411.5817643657507},{"$f":"IF(G251<>0,+F258+G251,0)","v":427.53355000125072},418.05923163675072,408.58491327225073,399.11059490775074,389.63627654325074,380.16195817875075,370.68763981425076,361.21332144975077,351.73900308525077,342.26468472075078,332.79036635625079,323.31604799175079,313.8417296272508,304.36741126275081,294.89309289825081,285.41877453375082,275.94445616925083,266.47013780475083,256.99581944025084,247.52150107575085,238.04718271125085,228.57286434675086,219.09854598225087,209.62422761775088,200.14990925325088,190.67559088875089,181.2012725242509,171.7269541597509,162.25263579525091,152.77831743075092,143.30399906625092,133.82968070175093,124.35536233725094,114.88104397275094,105.40672560825095,95.932407243750959,86.458088879250965,76.983770514750972,67.509452150250979,58.035133785750979,48.560815421250979,39.086497056750979,29.612178692250978,20.137860327750978,10.66354196325098,1.1892235987509814,3.0198066269804258E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":171.64467355961921},{"$f":"+E261","v":171.64467355961921},{"$f":"+F261","v":171.64467355961921},171.64467355961921,167.84095737671439,164.03724119380956,160.23352501090474,156.42980882799992,152.6260926450951,148.82237646219028,145.01866027928546,141.21494409638063,137.41122791347581,133.60751173057099,129.80379554766617,126.00007936476135,122.19636318185653,118.3926469989517,114.58893081604688,110.78521463314206,106.98149845023724,103.17778226733242,99.374066084427596,95.570349901522775,91.766633718617953,87.962917535713132,84.15920135280831,80.355485169903488,76.551768986998667,72.748052804093845,68.944336621189024,65.140620438284202,61.336904255379388,57.533188072474573,53.729471889569759,49.925755706664951,46.122039523760144,42.318323340855329,38.514607157950515,34.7108909750457,30.907174792140886,27.103458609236071,23.299742426331257,19.496026243426442,15.692310060521633,11.888593877616824,8.0848776947120147,4.2811615118072055,0.4774453289023981,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,{"$f":"+BR261","v":3.6237679523765109E-13},3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048305,3.8037161829048305,3.8037161829048323,3.8037161829048305,3.8037161829048305,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048269,3.8037161829048269,3.8037161829048252,3.8037161829048252,3.8037161829048216,3.8037161829048216,3.8037161829048198,3.8037161829048181,3.8037161829048181,3.8037161829048163,3.8037161829048145,3.8037161829048145,3.8037161829048163,3.8037161829048163,3.8037161829048163,3.8037161829048145,3.8037161829048145,3.8037161829048127,3.8037161829048127,3.8037161829048092,3.8037161829048092,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048092,3.8037161829048092,3.8037161829048092,3.8037161829048092,3.8037161829048074,0.47744532890203573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":171.64467355961921},"     End Excess Deferred",{"$f":"+E259-E260","v":171.64467355961921},{"$f":"+F259-F260","v":171.64467355961921},171.64467355961921,167.84095737671439,164.03724119380956,160.23352501090474,156.42980882799992,152.6260926450951,148.82237646219028,145.01866027928546,141.21494409638063,137.41122791347581,133.60751173057099,129.80379554766617,126.00007936476135,122.19636318185653,118.3926469989517,114.58893081604688,110.78521463314206,106.98149845023724,103.17778226733242,99.374066084427596,95.570349901522775,91.766633718617953,87.962917535713132,84.15920135280831,80.355485169903488,76.551768986998667,72.748052804093845,68.944336621189024,65.140620438284202,61.336904255379388,57.533188072474573,53.729471889569759,49.925755706664951,46.122039523760144,42.318323340855329,38.514607157950515,34.7108909750457,30.907174792140886,27.103458609236071,23.299742426331257,19.496026243426442,15.692310060521633,11.888593877616824,8.0848776947120147,4.2811615118072055,0.4774453289023981,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,{"$f":"+BR259-BR260","v":3.6237679523765109E-13},3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13,3.6237679523765109E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":171.64467355961904},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048305,3.8037161829048305,3.8037161829048323,3.8037161829048305,3.8037161829048305,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048269,3.8037161829048269,3.8037161829048252,3.8037161829048252,3.8037161829048216,3.8037161829048216,3.8037161829048198,3.8037161829048181,3.8037161829048181,3.8037161829048163,3.8037161829048145,3.8037161829048145,3.8037161829048163,3.8037161829048163,3.8037161829048163,3.8037161829048145,3.8037161829048145,3.8037161829048127,3.8037161829048127,3.8037161829048092,3.8037161829048092,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048092,3.8037161829048092,3.8037161829048092,3.8037161829048092,3.8037161829048074,0.47744532890203573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":840.48374559768217},"     Begin Cumulative Difference",{"$f":"+$C303","v":840.48374559768217},{"$f":"+E305","v":880.67748559768222},{"$f":"+F305","v":920.87122559768227},961.06496559768232,1001.2587055976824,1041.4424455976823,1049.6061855976823,1025.7399255976823,1001.8736655976822,978.00740559768224,954.14114559768223,930.27488559768221,906.4086255976822,882.54236559768219,858.67610559768218,834.80984559768217,810.94358559768216,787.07732559768215,763.21106559768214,739.34480559768213,715.47854559768211,691.6122855976821,667.74602559768209,643.87976559768208,620.01350559768207,596.14724559768206,572.28098559768205,548.41472559768204,524.54846559768202,500.68220559768201,476.815945597682,452.94968559768199,429.08342559768198,405.21716559768197,381.35090559768196,357.48464559768195,333.61838559768194,309.75212559768192,285.88586559768191,262.0196055976819,238.15334559768189,214.28708559768188,190.42082559768187,166.55456559768186,142.68830559768185,118.82204559768185,94.955785597681853,71.089525597681856,47.223265597681859,23.357005597681862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":40.193740000000005},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":40.193740000000005},40.193740000000005,40.193740000000005,40.18374,8.1637400000000042,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":880.67748559768222},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":920.87122559768227},961.06496559768232,1001.2587055976824,1041.4424455976823,1049.6061855976823,1025.7399255976823,1001.8736655976822,978.00740559768224,954.14114559768223,930.27488559768221,906.4086255976822,882.54236559768219,858.67610559768218,834.80984559768217,810.94358559768216,787.07732559768215,763.21106559768214,739.34480559768213,715.47854559768211,691.6122855976821,667.74602559768209,643.87976559768208,620.01350559768207,596.14724559768206,572.28098559768205,548.41472559768204,524.54846559768202,500.68220559768201,476.815945597682,452.94968559768199,429.08342559768198,405.21716559768197,381.35090559768196,357.48464559768195,333.61838559768194,309.75212559768192,285.88586559768191,262.0196055976819,238.15334559768189,214.28708559768188,190.42082559768187,166.55456559768186,142.68830559768185,118.82204559768185,94.955785597681853,71.089525597681856,47.223265597681859,23.357005597681862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":40.193740000000005},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":40.193740000000005},40.193740000000005,40.193740000000005,40.18374,8.1637400000000042,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.866259999999997,-23.357005597681862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.25345000000000001},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.25345000000000001},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35939068620056236,0.35939068620056236,0.35939068620056241,0.35939068620056241,0.35939068620056247,0.35939068620056247,0.35939068620056253,0.35939068620056258,0.35939068620056258,0.35939068620056264,0.35939068620056269,0.35939068620056264,0.35939068620056264,0.35939068620056269,0.35939068620056264,0.35939068620056264,0.35939068620056264,0.35939068620056264,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056275,0.35939068620056275,0.35939068620056275,0.35939068620056275,0.3593906862005628,0.3593906862005628,0.35939068620056286,0.35939068620056286,0.35939068620056291,0.35939068620056291,0.35939068620056297,0.35939068620056303,0.35939068620056303,0.35939068620056303,0.35939068620056308,0.35939068620056314,0.35939068620056314,0.35939068620056314,0.35939068620056308,0.35939068620056308,0.35939068620056303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":10.187103403000002},{"$f":"IF(F303=0,0,F306*$C308)","v":10.187103403000002},{"$f":"IF(G303=0,0,G306*$C308)","v":10.187103403000002},10.187103403000002,10.184568903000001,2.069099903000001,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-6.0489035969999998,-5.9198330687324683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":10.187103403000002},{"$f":"+F306*F307","v":10.187103403000002},{"$f":"+G306*G307","v":10.187103403000002},10.187103403000002,10.184568903000001,2.069099903000001,-8.577311558441032,-8.577311558441032,-8.5773115584410338,-8.5773115584410338,-8.5773115584410355,-8.5773115584410355,-8.5773115584410355,-8.5773115584410373,-8.5773115584410373,-8.5773115584410391,-8.5773115584410409,-8.5773115584410391,-8.5773115584410391,-8.5773115584410409,-8.5773115584410391,-8.5773115584410391,-8.5773115584410391,-8.5773115584410391,-8.5773115584410409,-8.5773115584410409,-8.5773115584410409,-8.5773115584410409,-8.5773115584410409,-8.5773115584410409,-8.5773115584410409,-8.5773115584410409,-8.5773115584410409,-8.5773115584410426,-8.5773115584410426,-8.5773115584410444,-8.5773115584410444,-8.5773115584410462,-8.5773115584410462,-8.5773115584410462,-8.577311558441048,-8.577311558441048,-8.577311558441048,-8.5773115584410498,-8.5773115584410515,-8.5773115584410515,-8.5773115584410515,-8.5773115584410498,-8.5773115584410498,-8.3942902693412762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":324.21660486430591},"     Begin Cumulative DFIT",{"$f":"+C310","v":324.21660486430591},{"$f":"+E311","v":334.40370826730589},{"$f":"+F311","v":344.59081167030587},354.77791507330585,364.96501847630583,375.14958737930584,377.21868728230584,368.64137572386483,360.06406416542382,351.4867526069828,342.90944104854179,334.33212949010078,325.75481793165977,317.17750637321876,308.60019481477775,300.02288325633674,291.44557169789573,282.86826013945466,274.29094858101359,265.71363702257258,257.13632546413152,248.55901390569048,239.98170234724944,231.4043907888084,222.82707923036736,214.24976767192632,205.67245611348528,197.09514455504424,188.5178329966032,179.94052143816216,171.36320987972113,162.78589832128009,154.20858676283905,145.63127520439801,137.05396364595697,128.47665208751593,119.89934052907489,111.32202897063385,102.74471741219281,94.167405853751774,85.590094295310735,77.012782736869681,68.435471178428628,59.858159619987582,51.280848061546536,42.703536503105482,34.126224944664429,25.548913386223376,16.971601827782326,8.3942902693412762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":334.40370826730589},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":344.59081167030587},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":354.77791507330585},364.96501847630583,375.14958737930584,377.21868728230584,368.64137572386483,360.06406416542382,351.4867526069828,342.90944104854179,334.33212949010078,325.75481793165977,317.17750637321876,308.60019481477775,300.02288325633674,291.44557169789573,282.86826013945466,274.29094858101359,265.71363702257258,257.13632546413152,248.55901390569048,239.98170234724944,231.4043907888084,222.82707923036736,214.24976767192632,205.67245611348528,197.09514455504424,188.5178329966032,179.94052143816216,171.36320987972113,162.78589832128009,154.20858676283905,145.63127520439801,137.05396364595697,128.47665208751593,119.89934052907489,111.32202897063385,102.74471741219281,94.167405853751774,85.590094295310735,77.012782736869681,68.435471178428628,59.858159619987582,51.280848061546536,42.703536503105482,34.126224944664429,25.548913386223376,16.971601827782326,8.3942902693412762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38575000000000004},{"$f":"IF(F303=0,0,+F310/F303)","v":0.37971188515209836},{"$f":"IF(G303=0,0,+G310/G303)","v":0.37420086771269528},0.36915081474504791,0.36450621246628451,0.36022114228694418,0.35939068620056236,0.35939068620056236,0.35939068620056241,0.35939068620056241,0.35939068620056247,0.35939068620056247,0.35939068620056253,0.35939068620056258,0.35939068620056258,0.35939068620056264,0.35939068620056269,0.35939068620056264,0.35939068620056264,0.35939068620056269,0.35939068620056264,0.35939068620056264,0.35939068620056264,0.35939068620056264,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056275,0.35939068620056275,0.35939068620056275,0.35939068620056275,0.3593906862005628,0.3593906862005628,0.35939068620056286,0.35939068620056286,0.35939068620056291,0.35939068620056291,0.35939068620056297,0.35939068620056303,0.35939068620056303,0.35939068620056303,0.35939068620056308,0.35939068620056314,0.35939068620056314,0.35939068620056314,0.35939068620056308,0.35939068620056308,0.35939068620056303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.37971188515209836},{"$f":"IF(F305=0,0,+F311/F305)","v":0.37420086771269528},{"$f":"IF(G305=0,0,+G311/G305)","v":0.36915081474504791},0.36450621246628451,0.36022114228694418,0.35939068620056236,0.35939068620056236,0.35939068620056241,0.35939068620056241,0.35939068620056247,0.35939068620056247,0.35939068620056253,0.35939068620056258,0.35939068620056258,0.35939068620056264,0.35939068620056269,0.35939068620056264,0.35939068620056264,0.35939068620056269,0.35939068620056264,0.35939068620056264,0.35939068620056264,0.35939068620056264,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056269,0.35939068620056275,0.35939068620056275,0.35939068620056275,0.35939068620056275,0.3593906862005628,0.3593906862005628,0.35939068620056286,0.35939068620056286,0.35939068620056291,0.35939068620056291,0.35939068620056297,0.35939068620056303,0.35939068620056303,0.35939068620056303,0.35939068620056308,0.35939068620056314,0.35939068620056314,0.35939068620056314,0.35939068620056308,0.35939068620056308,0.35939068620056303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":324.21660486430591},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":334.40370826730589},{"$f":"+E314+F309","v":344.59081167030587},{"$f":"+F314+G309","v":354.77791507330585},364.96501847630583,375.14958737930584,377.21868728230584,368.64137572386483,360.06406416542382,351.4867526069828,342.90944104854179,334.33212949010078,325.75481793165977,317.17750637321876,308.60019481477775,300.02288325633674,291.44557169789573,282.86826013945466,274.29094858101359,265.71363702257258,257.13632546413152,248.55901390569048,239.98170234724944,231.4043907888084,222.82707923036736,214.24976767192632,205.67245611348528,197.09514455504424,188.5178329966032,179.94052143816216,171.36320987972113,162.78589832128009,154.20858676283905,145.63127520439801,137.05396364595697,128.47665208751593,119.89934052907489,111.32202897063385,102.74471741219281,94.167405853751774,85.590094295310735,77.012782736869681,68.435471178428628,59.858159619987582,51.280848061546536,42.703536503105482,34.126224944664429,25.548913386223376,16.971601827782326,8.3942902693412762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":213.02060532173255},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":223.20770872473256},{"$f":"IF(F308<>0,+E315+F308,0)","v":233.39481212773256},{"$f":"IF(G308<>0,+F315+G308,0)","v":243.58191553073257},253.76901893373258,263.95358783673259,266.02268773973259,259.9737841427326,253.92488054573261,247.87597694873261,241.82707335173262,235.77816975473263,229.72926615773264,223.68036256073265,217.63145896373265,211.58255536673266,205.53365176973267,199.48474817273268,193.43584457573269,187.3869409787327,181.3380373817327,175.28913378473271,169.24023018773272,163.19132659073273,157.14242299373274,151.09351939673275,145.04461579973275,138.99571220273276,132.94680860573277,126.89790500873276,120.84900141173276,114.80009781473275,108.75119421773275,102.70229062073274,96.653387023732733,90.604483426732727,84.555579829732721,78.506676232732715,72.457772635732709,66.408869038732703,60.359965441732705,54.311061844732706,48.262158247732707,42.213254650732708,36.164351053732709,30.11544745673271,24.066543859732711,18.017640262732712,11.968736665732713,5.9198330687327134,2.4513724383723456E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":111.19599954257336},{"$f":"+E318","v":111.19599954257336},{"$f":"+F318","v":111.19599954257336},111.19599954257336,111.19599954257336,111.19599954257336,111.19599954257336,108.66759158113233,106.13918361969129,103.61077565825026,101.08236769680923,98.553959735368196,96.025551773927162,93.497143812486129,90.968735851045096,88.440327889604063,85.91191992816303,83.383511966721983,80.85510400528095,78.326696043839917,75.798288082398869,73.269880120957836,70.741472159516803,68.21306419807577,65.684656236634737,63.156248275193697,60.627840313752657,58.099432352311617,55.571024390870576,53.042616429429536,50.514208467988496,47.985800506547456,45.457392545106416,42.928984583665375,40.400576622224335,37.872168660783295,35.343760699342248,32.8153527379012,30.286944776460153,27.758536815019106,25.230128853578059,22.701720892137011,20.173312930695964,17.644904969254917,15.116497007813866,12.588089046372815,10.059681084931764,7.5312731234907124,5.0028651620496625,2.4744572006086125,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,{"$f":"+BR318","v":-1.9539925233402755E-13},-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,2.5284079614410322,2.5284079614410322,2.528407961441034,2.528407961441034,2.5284079614410357,2.5284079614410357,2.5284079614410357,2.5284079614410375,2.5284079614410375,2.5284079614410393,2.5284079614410411,2.5284079614410393,2.5284079614410393,2.5284079614410411,2.5284079614410393,2.5284079614410393,2.5284079614410393,2.5284079614410393,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410429,2.5284079614410429,2.5284079614410446,2.5284079614410446,2.5284079614410464,2.5284079614410464,2.5284079614410464,2.5284079614410482,2.5284079614410482,2.5284079614410482,2.52840796144105,2.5284079614410517,2.5284079614410517,2.5284079614410517,2.52840796144105,2.52840796144105,2.4744572006088079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":111.19599954257336},"     End Excess Deferred",{"$f":"+E316-E317","v":111.19599954257336},{"$f":"+F316-F317","v":111.19599954257336},111.19599954257336,111.19599954257336,111.19599954257336,111.19599954257336,108.66759158113233,106.13918361969129,103.61077565825026,101.08236769680923,98.553959735368196,96.025551773927162,93.497143812486129,90.968735851045096,88.440327889604063,85.91191992816303,83.383511966721983,80.85510400528095,78.326696043839917,75.798288082398869,73.269880120957836,70.741472159516803,68.21306419807577,65.684656236634737,63.156248275193697,60.627840313752657,58.099432352311617,55.571024390870576,53.042616429429536,50.514208467988496,47.985800506547456,45.457392545106416,42.928984583665375,40.400576622224335,37.872168660783295,35.343760699342248,32.8153527379012,30.286944776460153,27.758536815019106,25.230128853578059,22.701720892137011,20.173312930695964,17.644904969254917,15.116497007813866,12.588089046372815,10.059681084931764,7.5312731234907124,5.0028651620496625,2.4744572006086125,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,{"$f":"+BR316-BR317","v":-1.9539925233402755E-13},-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13,-1.9539925233402755E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":111.19599954257362},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,2.5284079614410322,2.5284079614410322,2.528407961441034,2.528407961441034,2.5284079614410357,2.5284079614410357,2.5284079614410357,2.5284079614410375,2.5284079614410375,2.5284079614410393,2.5284079614410411,2.5284079614410393,2.5284079614410393,2.5284079614410411,2.5284079614410393,2.5284079614410393,2.5284079614410393,2.5284079614410393,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410429,2.5284079614410429,2.5284079614410446,2.5284079614410446,2.5284079614410464,2.5284079614410464,2.5284079614410464,2.5284079614410482,2.5284079614410482,2.5284079614410482,2.52840796144105,2.5284079614410517,2.5284079614410517,2.5284079614410517,2.52840796144105,2.52840796144105,2.4744572006088079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":1505.53087263424},"     Begin Cumulative Difference",{"$f":"+$C322","v":1505.53087263424},{"$f":"+E324","v":1582.01594263424},{"$f":"+F324","v":1658.5010126342399},1734.9760826342399,1811.4611526342399,1887.9262226342398,1964.3912926342398,1979.9263626342397,1934.5114326342398,1889.0965026342399,1843.68157263424,1798.26664263424,1752.8517126342401,1707.4367826342402,1662.0218526342403,1616.6069226342404,1571.1919926342405,1525.7770626342406,1480.3621326342407,1434.9472026342407,1389.5322726342408,1344.1173426342409,1298.702412634241,1253.2874826342411,1207.8725526342412,1162.4576226342413,1117.0426926342413,1071.6277626342414,1026.2128326342415,980.7979026342415,935.38297263424147,889.96804263424144,844.55311263424142,799.13818263424139,753.72325263424136,708.30832263424134,662.89339263424131,617.47846263424128,572.06353263424126,526.64860263424123,481.2336726342412,435.81874263424118,390.40381263424115,344.98888263424112,299.5739526342411,254.1590226342411,208.7440926342411,163.3291626342411,117.9142326342411,72.499302634241104,27.084372634241106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":76.485070000000007},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":76.485070000000007},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":76.475070000000002},76.485070000000007,76.465069999999997,76.465069999999997,15.535070000000005,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":1582.01594263424},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":1658.5010126342399},1734.9760826342399,1811.4611526342399,1887.9262226342398,1964.3912926342398,1979.9263626342397,1934.5114326342398,1889.0965026342399,1843.68157263424,1798.26664263424,1752.8517126342401,1707.4367826342402,1662.0218526342403,1616.6069226342404,1571.1919926342405,1525.7770626342406,1480.3621326342407,1434.9472026342407,1389.5322726342408,1344.1173426342409,1298.702412634241,1253.2874826342411,1207.8725526342412,1162.4576226342413,1117.0426926342413,1071.6277626342414,1026.2128326342415,980.7979026342415,935.38297263424147,889.96804263424144,844.55311263424142,799.13818263424139,753.72325263424136,708.30832263424134,662.89339263424131,617.47846263424128,572.06353263424126,526.64860263424123,481.2336726342412,435.81874263424118,390.40381263424115,344.98888263424112,299.5739526342411,254.1590226342411,208.7440926342411,163.3291626342411,117.9142326342411,72.499302634241104,27.084372634241106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":76.485070000000007},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":76.485070000000007},76.475070000000002,76.485070000000007,76.465069999999997,76.465069999999997,15.535070000000005,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-45.414929999999998,-27.084372634241106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.25345000000000001},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.25345000000000001},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.35405057697524872,0.35405057697524867,0.35405057697524861,0.35405057697524861,0.35405057697524855,0.35405057697524855,0.3540505769752485,0.35405057697524844,0.35405057697524844,0.35405057697524839,0.35405057697524833,0.35405057697524828,0.35405057697524828,0.35405057697524828,0.35405057697524822,0.35405057697524822,0.35405057697524822,0.35405057697524822,0.35405057697524817,0.35405057697524817,0.35405057697524811,0.35405057697524811,0.35405057697524811,0.35405057697524817,0.35405057697524817,0.35405057697524817,0.35405057697524822,0.35405057697524822,0.35405057697524828,0.35405057697524828,0.35405057697524833,0.35405057697524839,0.35405057697524839,0.35405057697524839,0.35405057697524833,0.35405057697524833,0.35405057697524839,0.35405057697524844,0.35405057697524839,0.35405057697524839,0.35405057697524844,0.35405057697524844,0.35405057697524839,0.35405057697524839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":19.385140991500002},{"$f":"IF(F322=0,0,F325*$C327)","v":19.385140991500002},{"$f":"IF(G322=0,0,G325*$C327)","v":19.382606491500002},19.385140991500002,19.380071991499999,19.380071991499999,3.9373634915000011,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-11.5104140085,-6.864534244148409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":19.385140991500002},{"$f":"+F325*F326","v":19.385140991500002},{"$f":"+G325*G326","v":19.382606491500002},19.385140991500002,19.380071991499999,19.380071991499999,3.9373634915000011,-16.079182169790531,-16.079182169790528,-16.079182169790528,-16.079182169790528,-16.079182169790524,-16.079182169790524,-16.079182169790521,-16.079182169790521,-16.079182169790521,-16.079182169790517,-16.079182169790514,-16.07918216979051,-16.07918216979051,-16.07918216979051,-16.07918216979051,-16.07918216979051,-16.07918216979051,-16.07918216979051,-16.079182169790506,-16.079182169790506,-16.079182169790503,-16.079182169790503,-16.079182169790503,-16.079182169790506,-16.079182169790506,-16.079182169790506,-16.07918216979051,-16.07918216979051,-16.07918216979051,-16.07918216979051,-16.079182169790514,-16.079182169790517,-16.079182169790517,-16.079182169790517,-16.079182169790514,-16.079182169790514,-16.079182169790517,-16.079182169790521,-16.079182169790517,-16.079182169790517,-16.079182169790521,-16.079182169790521,-16.079182169790517,-9.5892377581656909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":580.75853411865808},"     Begin Cumulative DFIT",{"$f":"+C329","v":580.75853411865808},{"$f":"+E330","v":600.14367511015803},{"$f":"+F330","v":619.52881610165798},638.91142259315802,658.29656358465797,677.67663557615799,697.05670756765801,700.99407105915805,684.91488888936749,668.83570671957693,652.75652454978638,636.67734237999582,620.59816021020526,604.51897804041471,588.43979587062415,572.3606137008336,556.28143153104304,540.20224936125248,524.12306719146193,508.04388502167143,491.96470285188093,475.88552068209043,459.80633851229993,443.72715634250943,427.64797417271893,411.56879200292843,395.48960983313793,379.41042766334743,363.33124549355693,347.25206332376644,331.17288115397594,315.09369898418544,299.01451681439494,282.93533464460444,266.85615247481394,250.77697030502344,234.69778813523294,218.61860596544244,202.53942379565194,186.46024162586141,170.38105945607089,154.30187728628036,138.22269511648983,122.14351294669932,106.0643307769088,89.985148607118276,73.905966437327763,57.826784267537249,41.747602097746729,25.668419927956208,9.5892377581656909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":600.14367511015803},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":619.52881610165798},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":638.91142259315802},658.29656358465797,677.67663557615799,697.05670756765801,700.99407105915805,684.91488888936749,668.83570671957693,652.75652454978638,636.67734237999582,620.59816021020526,604.51897804041471,588.43979587062415,572.3606137008336,556.28143153104304,540.20224936125248,524.12306719146193,508.04388502167143,491.96470285188093,475.88552068209043,459.80633851229993,443.72715634250943,427.64797417271893,411.56879200292843,395.48960983313793,379.41042766334743,363.33124549355693,347.25206332376644,331.17288115397594,315.09369898418544,299.01451681439494,282.93533464460444,266.85615247481394,250.77697030502344,234.69778813523294,218.61860596544244,202.53942379565194,186.46024162586141,170.38105945607089,154.30187728628036,138.22269511648983,122.14351294669932,106.0643307769088,89.985148607118276,73.905966437327763,57.826784267537249,41.747602097746729,25.668419927956208,9.5892377581656909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.37935374665747629},{"$f":"IF(G322=0,0,+G329/G322)","v":0.37354744518222777},0.36825373501581032,0.36340639302551886,0.3589529227633641,0.35484616032527211,0.35405057697524872,0.35405057697524867,0.35405057697524861,0.35405057697524861,0.35405057697524855,0.35405057697524855,0.3540505769752485,0.35405057697524844,0.35405057697524844,0.35405057697524839,0.35405057697524833,0.35405057697524828,0.35405057697524828,0.35405057697524828,0.35405057697524822,0.35405057697524822,0.35405057697524822,0.35405057697524822,0.35405057697524817,0.35405057697524817,0.35405057697524811,0.35405057697524811,0.35405057697524811,0.35405057697524817,0.35405057697524817,0.35405057697524817,0.35405057697524822,0.35405057697524822,0.35405057697524828,0.35405057697524828,0.35405057697524833,0.35405057697524839,0.35405057697524839,0.35405057697524839,0.35405057697524833,0.35405057697524833,0.35405057697524839,0.35405057697524844,0.35405057697524839,0.35405057697524839,0.35405057697524844,0.35405057697524844,0.35405057697524839,0.35405057697524839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.37935374665747629},{"$f":"IF(F324=0,0,+F330/F324)","v":0.37354744518222777},{"$f":"IF(G324=0,0,+G330/G324)","v":0.36825373501581032},0.36340639302551886,0.3589529227633641,0.35484616032527211,0.35405057697524872,0.35405057697524867,0.35405057697524861,0.35405057697524861,0.35405057697524855,0.35405057697524855,0.3540505769752485,0.35405057697524844,0.35405057697524844,0.35405057697524839,0.35405057697524833,0.35405057697524828,0.35405057697524828,0.35405057697524828,0.35405057697524822,0.35405057697524822,0.35405057697524822,0.35405057697524822,0.35405057697524817,0.35405057697524817,0.35405057697524811,0.35405057697524811,0.35405057697524811,0.35405057697524817,0.35405057697524817,0.35405057697524817,0.35405057697524822,0.35405057697524822,0.35405057697524828,0.35405057697524828,0.35405057697524833,0.35405057697524839,0.35405057697524839,0.35405057697524839,0.35405057697524833,0.35405057697524833,0.35405057697524839,0.35405057697524844,0.35405057697524839,0.35405057697524839,0.35405057697524844,0.35405057697524844,0.35405057697524839,0.35405057697524839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":580.75853411865808},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":600.14367511015803},{"$f":"+E333+F328","v":619.52881610165798},{"$f":"+F333+G328","v":638.91142259315802},658.29656358465797,677.67663557615799,697.05670756765801,700.99407105915805,684.91488888936749,668.83570671957693,652.75652454978638,636.67734237999582,620.59816021020526,604.51897804041471,588.43979587062415,572.3606137008336,556.28143153104304,540.20224936125248,524.12306719146193,508.04388502167143,491.96470285188093,475.88552068209043,459.80633851229993,443.72715634250943,427.64797417271893,411.56879200292843,395.48960983313793,379.41042766334743,363.33124549355693,347.25206332376644,331.17288115397594,315.09369898418544,299.01451681439494,282.93533464460444,266.85615247481394,250.77697030502344,234.69778813523294,218.61860596544244,202.53942379565194,186.46024162586141,170.38105945607089,154.30187728628036,138.22269511648983,122.14351294669932,106.0643307769088,89.985148607118276,73.905966437327763,57.826784267537249,41.747602097746729,25.668419927956208,9.5892377581656909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":381.57679966914816},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":400.96194066064817},{"$f":"IF(F327<>0,+E334+F327,0)","v":420.34708165214818},{"$f":"IF(G327<>0,+F334+G327,0)","v":439.72968814364816},459.11482913514817,478.49490112664819,497.8749731181482,501.81233660964818,490.30192260114819,478.7915085926482,467.28109458414821,455.77068057564821,444.26026656714822,432.74985255864823,421.23943855014824,409.72902454164824,398.21861053314825,386.70819652464826,375.19778251614827,363.68736850764827,352.17695449914828,340.66654049064829,329.1561264821483,317.6457124736483,306.13529846514831,294.62488445664832,283.11447044814832,271.60405643964833,260.09364243114834,248.58322842264835,237.07281441414835,225.56240040564836,214.05198639714837,202.54157238864838,191.03115838014838,179.52074437164839,168.0103303631484,156.49991635464841,144.98950234614841,133.47908833764842,121.96867432914843,110.45826032064844,98.947846312148442,87.43743230364845,75.927018295148457,64.416604286648464,52.906190278148465,41.395776269648465,29.885362261148465,18.374948252648466,6.8645342441484658,5.6843418860808015E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":199.18173444950992},{"$f":"+E337","v":199.18173444950992},{"$f":"+F337","v":199.18173444950992},199.18173444950992,199.18173444950992,199.18173444950992,199.18173444950992,199.18173444950992,194.61296628821938,190.04419812692885,185.47542996563831,180.90666180434778,176.33789364305724,171.76912548176671,167.2003573204762,162.63158915918569,158.06282099789519,153.49405283660468,148.92528467531417,144.35651651402367,139.78774835273316,135.21898019144265,130.65021203015215,126.08144386886164,121.51267570757113,116.94390754628063,112.37513938499012,107.80637122369961,103.23760306240911,98.668834901118601,94.100066739828094,89.531298578537587,84.962530417247081,80.393762255956574,75.824994094666067,71.256225933375561,66.687457772085054,62.118689610794547,57.549921449504033,52.98115328821352,48.412385126922999,43.843616965632478,39.274848804341964,34.70608064305145,30.137312481760933,25.568544320470412,20.999776159179895,16.431007997889377,11.862239836598857,7.2934716753083357,2.7247035140178184,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,{"$f":"+BR337","v":5.3645976549887564E-13},5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,4.5687681612905315,4.568768161290528,4.568768161290528,4.568768161290528,4.5687681612905244,4.5687681612905244,4.5687681612905209,4.5687681612905209,4.5687681612905209,4.5687681612905173,4.5687681612905138,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905067,4.5687681612905067,4.5687681612905031,4.5687681612905031,4.5687681612905031,4.5687681612905067,4.5687681612905067,4.5687681612905067,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905138,4.5687681612905173,4.5687681612905173,4.5687681612905173,4.5687681612905138,4.5687681612905138,4.5687681612905173,4.5687681612905209,4.5687681612905173,4.5687681612905173,4.5687681612905209,4.5687681612905209,4.5687681612905173,2.7247035140172819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":199.18173444950992},"     End Excess Deferred",{"$f":"+E335-E336","v":199.18173444950992},{"$f":"+F335-F336","v":199.18173444950992},199.18173444950992,199.18173444950992,199.18173444950992,199.18173444950992,199.18173444950992,194.61296628821938,190.04419812692885,185.47542996563831,180.90666180434778,176.33789364305724,171.76912548176671,167.2003573204762,162.63158915918569,158.06282099789519,153.49405283660468,148.92528467531417,144.35651651402367,139.78774835273316,135.21898019144265,130.65021203015215,126.08144386886164,121.51267570757113,116.94390754628063,112.37513938499012,107.80637122369961,103.23760306240911,98.668834901118601,94.100066739828094,89.531298578537587,84.962530417247081,80.393762255956574,75.824994094666067,71.256225933375561,66.687457772085054,62.118689610794547,57.549921449504033,52.98115328821352,48.412385126922999,43.843616965632478,39.274848804341964,34.70608064305145,30.137312481760933,25.568544320470412,20.999776159179895,16.431007997889377,11.862239836598857,7.2934716753083357,2.7247035140178184,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,{"$f":"+BR335-BR336","v":5.3645976549887564E-13},5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13,5.3645976549887564E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":199.18173444950929},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,4.5687681612905315,4.568768161290528,4.568768161290528,4.568768161290528,4.5687681612905244,4.5687681612905244,4.5687681612905209,4.5687681612905209,4.5687681612905209,4.5687681612905173,4.5687681612905138,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905067,4.5687681612905067,4.5687681612905031,4.5687681612905031,4.5687681612905031,4.5687681612905067,4.5687681612905067,4.5687681612905067,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905138,4.5687681612905173,4.5687681612905173,4.5687681612905173,4.5687681612905138,4.5687681612905138,4.5687681612905173,4.5687681612905209,4.5687681612905173,4.5687681612905173,4.5687681612905209,4.5687681612905209,4.5687681612905173,2.7247035140172819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":4744.0221689392629},"     Begin Cumulative Difference",{"$f":"+$C341","v":4744.0221689392629},{"$f":"+E343","v":4769.7538189392626},{"$f":"+F343","v":4795.475468939263},4821.2071189392627,4846.9287689392631,4872.6604189392629,4898.3820689392633,4924.113718939263,4829.5353689392632,4717.7770189392631,4606.0186689392631,4494.260318939263,4382.501968939263,4270.7436189392629,4158.9852689392628,4047.2269189392628,3935.4685689392627,3823.7102189392626,3711.9518689392626,3600.1935189392625,3488.4351689392624,3376.6768189392624,3264.9184689392623,3153.1601189392622,3041.4017689392622,2929.6434189392621,2817.8850689392621,2706.126718939262,2594.3683689392619,2482.6100189392619,2370.8516689392618,2259.0933189392617,2147.3349689392617,2035.5766189392616,1923.8182689392615,1812.0599189392615,1700.3015689392614,1588.5432189392614,1476.7848689392613,1365.0265189392612,1253.2681689392612,1141.5098189392611,1029.751468939261,917.99311893926108,806.23476893926113,694.47641893926118,582.71806893926123,470.95971893926122,359.20136893926122,247.44301893926121,135.6846689392612,23.926318939261208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":25.731650000000016},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":25.721649999999997},25.731650000000016,25.721649999999997,25.731650000000016,25.721649999999997,25.731650000000016,-94.57835,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":4769.7538189392626},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":4795.475468939263},4821.2071189392627,4846.9287689392631,4872.6604189392629,4898.3820689392633,4924.113718939263,4829.5353689392632,4717.7770189392631,4606.0186689392631,4494.260318939263,4382.501968939263,4270.7436189392629,4158.9852689392628,4047.2269189392628,3935.4685689392627,3823.7102189392626,3711.9518689392626,3600.1935189392625,3488.4351689392624,3376.6768189392624,3264.9184689392623,3153.1601189392622,3041.4017689392622,2929.6434189392621,2817.8850689392621,2706.126718939262,2594.3683689392619,2482.6100189392619,2370.8516689392618,2259.0933189392617,2147.3349689392617,2035.5766189392616,1923.8182689392615,1812.0599189392615,1700.3015689392614,1588.5432189392614,1476.7848689392613,1365.0265189392612,1253.2681689392612,1141.5098189392611,1029.751468939261,917.99311893926108,806.23476893926113,694.47641893926118,582.71806893926123,470.95971893926122,359.20136893926122,247.44301893926121,135.6846689392612,23.926318939261208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":25.731650000000016},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":25.721649999999997},25.731650000000016,25.721649999999997,25.731650000000016,25.721649999999997,25.731650000000016,-94.57835,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-111.75834999999999,-23.926318939261208,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.25345000000000001},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.25345000000000001},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452509,0.38091134000452509,0.38091134000452509,0.38091134000452509,0.38091134000452503,0.38091134000452503,0.38091134000452503,0.38091134000452498,0.38091134000452498,0.38091134000452492,0.38091134000452492,0.38091134000452492,0.38091134000452498,0.38091134000452498,0.38091134000452498,0.38091134000452503,0.38091134000452503,0.38091134000452509,0.38091134000452509,0.38091134000452515,0.3809113400045252,0.38091134000452526,0.38091134000452531,0.38091134000452531,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452542,0.38091134000452542,0.38091134000452548,0.38091134000452559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":6.5216866925000039},{"$f":"IF(F341=0,0,F344*$C346)","v":6.5191521924999991},{"$f":"IF(G341=0,0,G344*$C346)","v":6.5216866925000039},6.5191521924999991,6.5216866925000039,6.5191521924999991,6.5216866925000039,-23.970882807500001,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-28.325153807499998,-6.0641255351557533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":6.5216866925000039},{"$f":"+F344*F345","v":6.5191521924999991},{"$f":"+G344*G345","v":6.5216866925000039},6.5191521924999991,6.5216866925000039,6.5191521924999991,6.5216866925000039,-36.025966033916987,-42.570022855194729,-42.570022855194729,-42.570022855194729,-42.570022855194729,-42.570022855194722,-42.570022855194722,-42.570022855194722,-42.570022855194722,-42.570022855194722,-42.570022855194715,-42.570022855194715,-42.570022855194715,-42.570022855194715,-42.570022855194708,-42.570022855194708,-42.570022855194708,-42.570022855194701,-42.570022855194701,-42.570022855194694,-42.570022855194694,-42.570022855194694,-42.570022855194701,-42.570022855194701,-42.570022855194701,-42.570022855194708,-42.570022855194708,-42.570022855194715,-42.570022855194715,-42.570022855194722,-42.570022855194729,-42.570022855194729,-42.570022855194736,-42.570022855194736,-42.570022855194743,-42.570022855194743,-42.570022855194743,-42.570022855194743,-42.570022855194743,-42.570022855194743,-42.570022855194743,-42.57002285519475,-42.57002285519475,-42.570022855194757,-9.1138062085296454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":1830.0065516683205},"     Begin Cumulative DFIT",{"$f":"+C348","v":1830.0065516683205},{"$f":"+E349","v":1836.5282383608205},{"$f":"+F349","v":1843.0473905533206},1849.5690772458206,1856.0882294383207,1862.6099161308207,1869.1290683233208,1875.6507550158208,1839.6247889819037,1797.054766126709,1754.4847432715142,1711.9147204163194,1669.3446975611246,1626.7746747059298,1584.204651850735,1541.6346289955402,1499.0646061403454,1456.4945832851506,1413.9245604299558,1371.354537574761,1328.7845147195662,1286.2144918643714,1243.6444690091766,1201.0744461539819,1158.5044232987871,1115.9344004435923,1073.3643775883975,1030.7943547332027,988.224331878008,945.65430902281332,903.08428616761864,860.51426331242396,817.94424045722928,775.37421760203461,732.80419474683993,690.23417189164525,647.66414903645057,605.09412618125589,562.52410332606121,519.95408047086653,477.38405761567179,434.81403476047706,392.24401190528232,349.67398905008758,307.10396619489285,264.53394333969811,221.96392048450338,179.39389762930864,136.8238747741139,94.253851918919153,51.683829063724403,9.1138062085296454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":1836.5282383608205},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":1843.0473905533206},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":1849.5690772458206},1856.0882294383207,1862.6099161308207,1869.1290683233208,1875.6507550158208,1839.6247889819037,1797.054766126709,1754.4847432715142,1711.9147204163194,1669.3446975611246,1626.7746747059298,1584.204651850735,1541.6346289955402,1499.0646061403454,1456.4945832851506,1413.9245604299558,1371.354537574761,1328.7845147195662,1286.2144918643714,1243.6444690091766,1201.0744461539819,1158.5044232987871,1115.9344004435923,1073.3643775883975,1030.7943547332027,988.224331878008,945.65430902281332,903.08428616761864,860.51426331242396,817.94424045722928,775.37421760203461,732.80419474683993,690.23417189164525,647.66414903645057,605.09412618125589,562.52410332606121,519.95408047086653,477.38405761567179,434.81403476047706,392.24401190528232,349.67398905008758,307.10396619489285,264.53394333969811,221.96392048450338,179.39389762930864,136.8238747741139,94.253851918919153,51.683829063724403,9.1138062085296454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38503627400402041},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38433048036444112},0.38363194768797931,0.38294109897648043,0.38225727959435662,0.38158090610683576,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452509,0.38091134000452509,0.38091134000452509,0.38091134000452509,0.38091134000452503,0.38091134000452503,0.38091134000452503,0.38091134000452498,0.38091134000452498,0.38091134000452492,0.38091134000452492,0.38091134000452492,0.38091134000452498,0.38091134000452498,0.38091134000452498,0.38091134000452503,0.38091134000452503,0.38091134000452509,0.38091134000452509,0.38091134000452515,0.3809113400045252,0.38091134000452526,0.38091134000452531,0.38091134000452531,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452542,0.38091134000452542,0.38091134000452548,0.38091134000452559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38503627400402041},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38433048036444112},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38363194768797931},0.38294109897648043,0.38225727959435662,0.38158090610683576,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.3809113400045252,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452515,0.38091134000452509,0.38091134000452509,0.38091134000452509,0.38091134000452509,0.38091134000452503,0.38091134000452503,0.38091134000452503,0.38091134000452498,0.38091134000452498,0.38091134000452492,0.38091134000452492,0.38091134000452492,0.38091134000452498,0.38091134000452498,0.38091134000452498,0.38091134000452503,0.38091134000452503,0.38091134000452509,0.38091134000452509,0.38091134000452515,0.3809113400045252,0.38091134000452526,0.38091134000452531,0.38091134000452531,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452537,0.38091134000452542,0.38091134000452542,0.38091134000452548,0.38091134000452559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":1830.0065516683205},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":1836.5282383608205},{"$f":"+E352+F347","v":1843.0473905533206},{"$f":"+F352+G347","v":1849.5690772458206},1856.0882294383207,1862.6099161308207,1869.1290683233208,1875.6507550158208,1839.6247889819037,1797.054766126709,1754.4847432715142,1711.9147204163194,1669.3446975611246,1626.7746747059298,1584.204651850735,1541.6346289955402,1499.0646061403454,1456.4945832851506,1413.9245604299558,1371.354537574761,1328.7845147195662,1286.2144918643714,1243.6444690091766,1201.0744461539819,1158.5044232987871,1115.9344004435923,1073.3643775883975,1030.7943547332027,988.224331878008,945.65430902281332,903.08428616761864,860.51426331242396,817.94424045722928,775.37421760203461,732.80419474683993,690.23417189164525,647.66414903645057,605.09412618125589,562.52410332606121,519.95408047086653,477.38405761567179,434.81403476047706,392.24401190528232,349.67398905008758,307.10396619489285,264.53394333969811,221.96392048450338,179.39389762930864,136.8238747741139,94.253851918919153,51.683829063724403,9.1138062085296454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":1202.3724187176563},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":1208.8941054101563},{"$f":"IF(F346<>0,+E353+F346,0)","v":1215.4132576026564},{"$f":"IF(G346<>0,+F353+G346,0)","v":1221.9349442951564},1228.4540964876564,1234.9757831801564,1241.4949353726565,1248.0166220651565,1224.0457392576566,1195.7205854501565,1167.3954316426564,1139.0702778351563,1110.7451240276562,1082.4199702201561,1054.094816412656,1025.7696626051559,997.44450879765589,969.1193549901559,940.79420118265591,912.46904737515592,884.14389356765594,855.81873976015595,827.49358595265596,799.16843214515598,770.84327833765599,742.518124530156,714.19297072265601,685.86781691515603,657.54266310765604,629.21750930015605,600.89235549265607,572.56720168515608,544.24204787765609,515.9168940701561,487.59174026265612,459.26658645515613,430.94143264765614,402.61627884015616,374.29112503265617,345.96597122515618,317.64081741765619,289.31566361015621,260.99050980265622,232.66535599515623,204.34020218765625,176.01504838015626,147.68989457265627,119.36474076515627,91.039586957656269,62.714433150156268,34.389279342656266,6.0641255351562684,5.1514348342607263E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":627.63413295066425},{"$f":"+E356","v":627.63413295066425},{"$f":"+F356","v":627.63413295066425},627.63413295066425,627.63413295066425,627.63413295066425,627.63413295066425,627.63413295066425,615.57904972424728,601.33418067655259,587.0893116288579,572.84444258116321,558.59957353346852,544.35470448577382,530.10983543807913,515.86496639038444,501.62009734268969,487.37522829499494,473.13035924730025,458.88549019960556,444.64062115191086,430.39575210421617,416.15088305652148,401.90601400882679,387.66114496113209,373.4162759134374,359.17140686574271,344.92653781804802,330.68166877035333,316.43679972265863,302.19193067496394,287.94706162726925,273.70219257957456,259.45732353187987,245.21245448418514,230.96758543649042,216.7227163887957,202.47784734110098,188.23297829340626,173.98810924571154,159.74324019801679,145.49837115032204,131.25350210262729,117.00863305493255,102.7637640072378,88.518894959543047,74.274025911848298,60.029156864153549,45.7842878164588,31.539418768764047,17.294549721069295,3.0496806733745352,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,{"$f":"+BR356","v":6.4304117586289067E-13},6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,12.055083226416986,14.244869047694731,14.244869047694731,14.244869047694731,14.244869047694731,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694717,14.244869047694717,14.244869047694717,14.244869047694717,14.24486904769471,14.24486904769471,14.24486904769471,14.244869047694703,14.244869047694703,14.244869047694696,14.244869047694696,14.244869047694696,14.244869047694703,14.244869047694703,14.244869047694703,14.24486904769471,14.24486904769471,14.244869047694717,14.244869047694717,14.244869047694724,14.244869047694731,14.244869047694731,14.244869047694738,14.244869047694738,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694753,14.244869047694753,14.24486904769476,3.0496806733738921,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":627.63413295066425},"     End Excess Deferred",{"$f":"+E354-E355","v":627.63413295066425},{"$f":"+F354-F355","v":627.63413295066425},627.63413295066425,627.63413295066425,627.63413295066425,627.63413295066425,627.63413295066425,615.57904972424728,601.33418067655259,587.0893116288579,572.84444258116321,558.59957353346852,544.35470448577382,530.10983543807913,515.86496639038444,501.62009734268969,487.37522829499494,473.13035924730025,458.88549019960556,444.64062115191086,430.39575210421617,416.15088305652148,401.90601400882679,387.66114496113209,373.4162759134374,359.17140686574271,344.92653781804802,330.68166877035333,316.43679972265863,302.19193067496394,287.94706162726925,273.70219257957456,259.45732353187987,245.21245448418514,230.96758543649042,216.7227163887957,202.47784734110098,188.23297829340626,173.98810924571154,159.74324019801679,145.49837115032204,131.25350210262729,117.00863305493255,102.7637640072378,88.518894959543047,74.274025911848298,60.029156864153549,45.7842878164588,31.539418768764047,17.294549721069295,3.0496806733745352,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,{"$f":"+BR354-BR355","v":6.4304117586289067E-13},6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13,6.4304117586289067E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":627.63413295066402},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,12.055083226416986,14.244869047694731,14.244869047694731,14.244869047694731,14.244869047694731,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694717,14.244869047694717,14.244869047694717,14.244869047694717,14.24486904769471,14.24486904769471,14.24486904769471,14.244869047694703,14.244869047694703,14.244869047694696,14.244869047694696,14.244869047694696,14.244869047694703,14.244869047694703,14.244869047694703,14.24486904769471,14.24486904769471,14.244869047694717,14.244869047694717,14.244869047694724,14.244869047694731,14.244869047694731,14.244869047694738,14.244869047694738,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694753,14.244869047694753,14.24486904769476,3.0496806733738921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":4656.8870457456933},"     Begin Cumulative Difference",{"$f":"+$C379","v":4656.8870457456933},{"$f":"+E381","v":4964.1060657456928},{"$f":"+F381","v":5315.9150857456925},5210.5441057456928,5105.1731257456931,4999.8021457456935,4894.4311657456938,4789.0601857456941,4683.6892057456944,4578.3182257456947,4472.947245745695,4367.5762657456953,4262.2052857456956,4156.8343057456959,4051.4633257456958,3946.0923457456956,3840.7213657456955,3735.3503857456953,3629.9794057456952,3524.6084257456951,3419.2374457456949,3313.8664657456948,3208.4954857456946,3103.1245057456945,2997.7535257456943,2892.3825457456942,2787.011565745694,2681.6405857456939,2576.2696057456938,2470.8986257456936,2365.5276457456935,2260.1566657456933,2154.7856857456932,2049.414705745693,1944.0437257456931,1838.6727457456932,1733.3017657456933,1627.9307857456934,1522.5598057456934,1417.1888257456935,1311.8178457456936,1206.4468657456937,1101.0758857456938,995.70490574569374,890.3339257456937,784.96294574569367,679.59196574569364,574.22098574569361,468.85000574569358,363.47902574569355,258.10804574569352,152.73706574569351,47.36608574569351,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":307.21902},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":351.80901999999992},-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":4964.1060657456928},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":5315.9150857456925},5210.5441057456928,5105.1731257456931,4999.8021457456935,4894.4311657456938,4789.0601857456941,4683.6892057456944,4578.3182257456947,4472.947245745695,4367.5762657456953,4262.2052857456956,4156.8343057456959,4051.4633257456958,3946.0923457456956,3840.7213657456955,3735.3503857456953,3629.9794057456952,3524.6084257456951,3419.2374457456949,3313.8664657456948,3208.4954857456946,3103.1245057456945,2997.7535257456943,2892.3825457456942,2787.011565745694,2681.6405857456939,2576.2696057456938,2470.8986257456936,2365.5276457456935,2260.1566657456933,2154.7856857456932,2049.414705745693,1944.0437257456931,1838.6727457456932,1733.3017657456933,1627.9307857456934,1522.5598057456934,1417.1888257456935,1311.8178457456936,1206.4468657456937,1101.0758857456938,995.70490574569374,890.3339257456937,784.96294574569367,679.59196574569364,574.22098574569361,468.85000574569358,363.47902574569355,258.10804574569352,152.73706574569351,47.36608574569351,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":307.21902},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":351.80901999999992},-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-105.37098,-47.36608574569351,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.25345000000000001},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.25345000000000001},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.36934841940933311},0.36934841940933311,0.36934841940933311,0.36934841940933311,0.36934841940933311,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.369348419409333,0.369348419409333,0.36934841940933305,0.36934841940933305,0.36934841940933311,0.36934841940933311,0.36934841940933316,0.36934841940933316,0.36934841940933322,0.36934841940933327,0.36934841940933327,0.36934841940933333,0.36934841940933338,0.36934841940933344,0.36934841940933349,0.36934841940933349,0.36934841940933349,0.36934841940933355,0.36934841940933355,0.36934841940933361,0.36934841940933361,0.36934841940933366,0.36934841940933361,0.36934841940933361,0.36934841940933361,0.36934841940933355,0.36934841940933355,0.36934841940933355,0.36934841940933349,0.36934841940933344,0.36934841940933344,0.36934841940933344,0.36934841940933338,0.36934841940933338,0.36934841940933344,0.36934841940933349,0.36934841940933349,0.36934841940933349,0.36934841940933344,0.36934841940933349,0.36934841940933338,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":77.864660619000006},{"$f":"IF(F379=0,0,F382*$C384)","v":89.165996118999985},{"$f":"IF(G379=0,0,G382*$C384)","v":-26.706274881000002},-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-26.706274881000002,-12.004934432246021,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":77.864660619000006},{"$f":"+F382*F383","v":89.165996118999985},{"$f":"+G382*G383","v":-38.918604914612452},-38.918604914612452,-38.918604914612452,-38.918604914612452,-38.918604914612452,-38.918604914612445,-38.918604914612445,-38.918604914612445,-38.918604914612445,-38.918604914612445,-38.918604914612438,-38.918604914612438,-38.918604914612445,-38.918604914612445,-38.918604914612452,-38.918604914612452,-38.918604914612459,-38.918604914612459,-38.918604914612466,-38.918604914612466,-38.918604914612466,-38.918604914612473,-38.91860491461248,-38.918604914612487,-38.918604914612494,-38.918604914612494,-38.918604914612494,-38.918604914612501,-38.918604914612501,-38.918604914612501,-38.918604914612501,-38.918604914612509,-38.918604914612501,-38.918604914612501,-38.918604914612501,-38.918604914612501,-38.918604914612501,-38.918604914612501,-38.918604914612494,-38.918604914612487,-38.918604914612487,-38.918604914612487,-38.91860491461248,-38.91860491461248,-38.918604914612487,-38.918604914612494,-38.918604914612494,-38.918604914612494,-38.918604914612487,-38.918604914612494,-17.494588903778855,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":1796.3941778964011},"     Begin Cumulative DFIT",{"$f":"+C386","v":1796.3941778964011},{"$f":"+E387","v":1874.2588385154011},{"$f":"+F387","v":1963.4248346344011},1924.5062297197887,1885.5876248051763,1846.669019890564,1807.7504149759516,1768.8318100613392,1729.9132051467268,1690.9946002321144,1652.075995317502,1613.1573904028896,1574.2387854882772,1535.3201805736649,1496.4015756590525,1457.4829707444401,1418.5643658298277,1379.6457609152153,1340.7271560006029,1301.8085510859905,1262.8899461713781,1223.9713412567658,1185.0527363421534,1146.134131427541,1107.2155265129286,1068.2969215983162,1029.3783166837038,990.45971176909131,951.54110685447881,912.62250193986631,873.70389702525381,834.78529211064131,795.86668719602881,756.9480822814163,718.0294773668038,679.1108724521913,640.1922675375788,601.2736626229663,562.3550577083538,523.4364527937413,484.51784787912879,445.59924296451629,406.68063804990379,367.76203313529129,328.84342822067879,289.92482330606629,251.00621839145381,212.08761347684134,173.16900856222884,134.25040364761634,95.331798733003836,56.413193818391349,17.494588903778855,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":1874.2588385154011},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":1963.4248346344011},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":1924.5062297197887},1885.5876248051763,1846.669019890564,1807.7504149759516,1768.8318100613392,1729.9132051467268,1690.9946002321144,1652.075995317502,1613.1573904028896,1574.2387854882772,1535.3201805736649,1496.4015756590525,1457.4829707444401,1418.5643658298277,1379.6457609152153,1340.7271560006029,1301.8085510859905,1262.8899461713781,1223.9713412567658,1185.0527363421534,1146.134131427541,1107.2155265129286,1068.2969215983162,1029.3783166837038,990.45971176909131,951.54110685447881,912.62250193986631,873.70389702525381,834.78529211064131,795.86668719602881,756.9480822814163,718.0294773668038,679.1108724521913,640.1922675375788,601.2736626229663,562.3550577083538,523.4364527937413,484.51784787912879,445.59924296451629,406.68063804990379,367.76203313529129,328.84342822067879,289.92482330606629,251.00621839145381,212.08761347684134,173.16900856222884,134.25040364761634,95.331798733003836,56.413193818391349,17.494588903778855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.37756220630508541},{"$f":"IF(G379=0,0,+G386/G379)","v":0.36934841940933311},0.36934841940933311,0.36934841940933311,0.36934841940933311,0.36934841940933311,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.369348419409333,0.369348419409333,0.36934841940933305,0.36934841940933305,0.36934841940933311,0.36934841940933311,0.36934841940933316,0.36934841940933316,0.36934841940933322,0.36934841940933327,0.36934841940933327,0.36934841940933333,0.36934841940933338,0.36934841940933344,0.36934841940933349,0.36934841940933349,0.36934841940933349,0.36934841940933355,0.36934841940933355,0.36934841940933361,0.36934841940933361,0.36934841940933366,0.36934841940933361,0.36934841940933361,0.36934841940933361,0.36934841940933355,0.36934841940933355,0.36934841940933355,0.36934841940933349,0.36934841940933344,0.36934841940933344,0.36934841940933344,0.36934841940933338,0.36934841940933338,0.36934841940933344,0.36934841940933349,0.36934841940933349,0.36934841940933349,0.36934841940933344,0.36934841940933349,0.36934841940933338,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.37756220630508541},{"$f":"IF(F381=0,0,+F387/F381)","v":0.36934841940933311},{"$f":"IF(G381=0,0,+G387/G381)","v":0.36934841940933311},0.36934841940933311,0.36934841940933311,0.36934841940933311,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.36934841940933305,0.369348419409333,0.369348419409333,0.36934841940933305,0.36934841940933305,0.36934841940933311,0.36934841940933311,0.36934841940933316,0.36934841940933316,0.36934841940933322,0.36934841940933327,0.36934841940933327,0.36934841940933333,0.36934841940933338,0.36934841940933344,0.36934841940933349,0.36934841940933349,0.36934841940933349,0.36934841940933355,0.36934841940933355,0.36934841940933361,0.36934841940933361,0.36934841940933366,0.36934841940933361,0.36934841940933361,0.36934841940933361,0.36934841940933355,0.36934841940933355,0.36934841940933355,0.36934841940933349,0.36934841940933344,0.36934841940933344,0.36934841940933344,0.36934841940933338,0.36934841940933338,0.36934841940933344,0.36934841940933349,0.36934841940933349,0.36934841940933349,0.36934841940933344,0.36934841940933349,0.36934841940933338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":1796.3941778964011},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":1874.2588385154011},{"$f":"+E390+F385","v":1963.4248346344011},{"$f":"+F390+G385","v":1924.5062297197887},1885.5876248051763,1846.669019890564,1807.7504149759516,1768.8318100613392,1729.9132051467268,1690.9946002321144,1652.075995317502,1613.1573904028896,1574.2387854882772,1535.3201805736649,1496.4015756590525,1457.4829707444401,1418.5643658298277,1379.6457609152153,1340.7271560006029,1301.8085510859905,1262.8899461713781,1223.9713412567658,1185.0527363421534,1146.134131427541,1107.2155265129286,1068.2969215983162,1029.3783166837038,990.45971176909131,951.54110685447881,912.62250193986631,873.70389702525381,834.78529211064131,795.86668719602881,756.9480822814163,718.0294773668038,679.1108724521913,640.1922675375788,601.2736626229663,562.3550577083538,523.4364527937413,484.51784787912879,445.59924296451629,406.68063804990379,367.76203313529129,328.84342822067879,289.92482330606629,251.00621839145381,212.08761347684134,173.16900856222884,134.25040364761634,95.331798733003836,56.413193818391349,17.494588903778855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":1180.288021744246},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":1258.152682363246},{"$f":"IF(F384<>0,+E391+F384,0)","v":1347.318678482246},{"$f":"IF(G384<>0,+F391+G384,0)","v":1320.6124036012461},1293.9061287202462,1267.1998538392463,1240.4935789582464,1213.7873040772465,1187.0810291962466,1160.3747543152467,1133.6684794342468,1106.9622045532469,1080.255929672247,1053.5496547912471,1026.8433799102472,1000.1371050292472,973.4308301482472,946.72455526724718,920.01828038624717,893.31200550524716,866.60573062424714,839.89945574324713,813.19318086224712,786.48690598124711,759.78063110024709,733.07435621924708,706.36808133824707,679.66180645724705,652.95553157624704,626.24925669524703,599.54298181424701,572.836706933247,546.13043205224699,519.42415717124697,492.71788229024696,466.01160740924695,439.30533252824694,412.59905764724692,385.89278276624691,359.1865078852469,332.48023300424688,305.77395812324687,279.06768324224686,252.36140836124684,225.65513348024683,198.94885859924682,172.24258371824681,145.53630883724679,118.83003395624679,92.123759075246795,65.417484194246796,38.711209313246798,12.004934432246795,7.744915819785092E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":616.10615615215511},{"$f":"+E394","v":616.10615615215511},{"$f":"+F394","v":616.10615615215511},603.89382611854262,591.68149608493013,579.46916605131764,567.25683601770515,555.04450598409267,542.83217595048018,530.61984591686769,518.4075158832552,506.19518584964277,493.98285581603034,481.77052578241791,469.55819574880547,457.34586571519304,445.13353568158061,432.92120564796818,420.70887561435575,408.49654558074332,396.28421554713088,384.0718855135184,371.85955547990591,359.64722544629342,347.43489541268093,335.22256537906844,323.01023534545595,310.79790531184346,298.58557527823098,286.37324524461849,274.160915211006,261.94858517739351,249.73625514378102,237.52392511016853,225.31159507655602,213.09926504294353,200.88693500933104,188.67460497571855,176.46227494210606,164.24994490849357,152.03761487488109,139.8252848412686,127.61295480765611,115.40062477404362,103.18829474043113,90.975964706818658,78.763634673206184,66.551304639593695,54.338974605981207,42.126644572368718,29.914314538756226,17.701984505143741,5.4896544715312494,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,{"$f":"+BR394","v":-1.5845103007450234E-12},-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612435,12.212330033612435,12.212330033612442,12.212330033612442,12.212330033612449,12.212330033612449,12.212330033612457,12.212330033612457,12.212330033612464,12.212330033612464,12.212330033612464,12.212330033612471,12.212330033612478,12.212330033612485,12.212330033612492,12.212330033612492,12.212330033612492,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612506,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612492,12.212330033612485,12.212330033612485,12.212330033612485,12.212330033612478,12.212330033612478,12.212330033612485,12.212330033612492,12.212330033612492,12.212330033612492,12.212330033612485,12.212330033612492,5.4896544715328339,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":616.10615615215511},"     End Excess Deferred",{"$f":"+E392-E393","v":616.10615615215511},{"$f":"+F392-F393","v":616.10615615215511},603.89382611854262,591.68149608493013,579.46916605131764,567.25683601770515,555.04450598409267,542.83217595048018,530.61984591686769,518.4075158832552,506.19518584964277,493.98285581603034,481.77052578241791,469.55819574880547,457.34586571519304,445.13353568158061,432.92120564796818,420.70887561435575,408.49654558074332,396.28421554713088,384.0718855135184,371.85955547990591,359.64722544629342,347.43489541268093,335.22256537906844,323.01023534545595,310.79790531184346,298.58557527823098,286.37324524461849,274.160915211006,261.94858517739351,249.73625514378102,237.52392511016853,225.31159507655602,213.09926504294353,200.88693500933104,188.67460497571855,176.46227494210606,164.24994490849357,152.03761487488109,139.8252848412686,127.61295480765611,115.40062477404362,103.18829474043113,90.975964706818658,78.763634673206184,66.551304639593695,54.338974605981207,42.126644572368718,29.914314538756226,17.701984505143741,5.4896544715312494,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,{"$f":"+BR392-BR393","v":-1.5845103007450234E-12},-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12,-1.5845103007450234E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":616.10615615215647},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":12.212330033612449},12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612435,12.212330033612435,12.212330033612442,12.212330033612442,12.212330033612449,12.212330033612449,12.212330033612457,12.212330033612457,12.212330033612464,12.212330033612464,12.212330033612464,12.212330033612471,12.212330033612478,12.212330033612485,12.212330033612492,12.212330033612492,12.212330033612492,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612506,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612492,12.212330033612485,12.212330033612485,12.212330033612485,12.212330033612478,12.212330033612478,12.212330033612485,12.212330033612492,12.212330033612492,12.212330033612492,12.212330033612485,12.212330033612492,5.4896544715328339,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":53311.949351071918},"     Begin Cumulative Difference",{"$f":"+$C417","v":53311.949351071918},{"$f":"+E419","v":58100.710861071915},{"$f":"+F419","v":62259.922371071916},66297.523881071917,69329.045391071922,68941.486901071927,68553.928411071931,68166.369921071935,67778.811431071939,67391.252941071943,67003.704451071942,66616.145961071947,66228.577471071942,65841.028981071941,65453.460491071943,65065.90200107194,64678.343511071937,63824.045021071935,62084.256531071936,60344.468041071937,58604.679551071938,56864.891061071939,55125.10257107194,53385.314081071941,51645.525591071942,49905.737101071943,48165.948611071944,46426.160121071945,44686.371631071946,42946.583141071947,41206.794651071948,39467.006161071949,37727.21767107195,35987.429181071951,34247.640691071952,32507.852201071953,30768.063711071954,29028.275221071955,27288.486731071956,25548.698241071957,23808.909751071958,22069.121261071959,20329.33277107196,18589.544281071961,16849.755791071962,15109.967301071963,13370.178811071964,11630.390321071965,9890.6018310719664,8150.8133410719665,6411.0248510719666,4671.2363610719667,2931.4478710719668,1191.6593810719669,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":4788.7615100000003},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":4159.2115100000001},4037.6015100000004,3031.5215100000005,-387.55848999999989,-387.55848999999989,-387.55848999999989,-387.55848999999989,-387.55848999999989,-387.5484899999999,-387.55848999999989,-387.56848999999988,-387.5484899999999,-387.56848999999988,-387.55848999999989,-387.55848999999989,-854.2984899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":58100.710861071915},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":62259.922371071916},66297.523881071917,69329.045391071922,68941.486901071927,68553.928411071931,68166.369921071935,67778.811431071939,67391.252941071943,67003.704451071942,66616.145961071947,66228.577471071942,65841.028981071941,65453.460491071943,65065.90200107194,64678.343511071937,63824.045021071935,62084.256531071936,60344.468041071937,58604.679551071938,56864.891061071939,55125.10257107194,53385.314081071941,51645.525591071942,49905.737101071943,48165.948611071944,46426.160121071945,44686.371631071946,42946.583141071947,41206.794651071948,39467.006161071949,37727.21767107195,35987.429181071951,34247.640691071952,32507.852201071953,30768.063711071954,29028.275221071955,27288.486731071956,25548.698241071957,23808.909751071958,22069.121261071959,20329.33277107196,18589.544281071961,16849.755791071962,15109.967301071963,13370.178811071964,11630.390321071965,9890.6018310719664,8150.8133410719665,6411.0248510719666,4671.2363610719667,2931.4478710719668,1191.6593810719669,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":4788.7615100000003},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":4159.2115100000001},4037.6015100000004,3031.5215100000005,-387.55848999999989,-387.55848999999989,-387.55848999999989,-387.55848999999989,-387.55848999999989,-387.5484899999999,-387.55848999999989,-387.56848999999988,-387.5484899999999,-387.56848999999988,-387.55848999999989,-387.55848999999989,-854.2984899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1739.7884899999999,-1191.6593810719669,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.25345000000000001},0.25345000000000001,0.35518471824631687,0.35518471824631687,0.35518471824631681,0.35518471824631681,0.35518471824631676,0.3551847182463167,0.3551847182463167,0.35518471824631664,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.35518471824631676,0.35518471824631676,0.35518471824631681,0.35518471824631681,0.35518471824631681,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631681,0.35518471824631681,0.35518471824631681,0.35518471824631676,0.35518471824631676,0.35518471824631676,0.3551847182463167,0.3551847182463167,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.3551847182463167,0.35518471824631664,0.35518471824631664,0.35518471824631659,0.35518471824631659,0.35518471824631664,0.35518471824631664,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":1213.7116047095001},{"$f":"IF(F417=0,0,F420*$C422)","v":1054.1521572095},{"$f":"IF(G417=0,0,G420*$C422)","v":1023.3301027095001},768.33912670950019,-98.22669929049998,-98.22669929049998,-98.22669929049998,-98.22669929049998,-98.22669929049998,-98.224164790499984,-98.22669929049998,-98.229233790499975,-98.224164790499984,-98.229233790499975,-98.22669929049998,-98.22669929049998,-216.5219522905,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-440.94939279049999,-302.02607013268999,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":1213.7116047095001},{"$f":"+F420*F421","v":1054.1521572095},{"$f":"+G420*G421","v":1023.3301027095001},768.33912670950019,-137.65485307461796,-137.65485307461796,-137.65485307461796,-137.65485307461796,-137.65485307461793,-137.65130122743545,-137.6548530746179,-137.65840492180035,-137.65130122743545,-137.65840492180038,-137.6548530746179,-137.6548530746179,-303.43376846890379,-617.94628462883475,-617.94628462883475,-617.94628462883475,-617.94628462883475,-617.94628462883486,-617.94628462883486,-617.94628462883497,-617.94628462883497,-617.94628462883497,-617.94628462883509,-617.94628462883509,-617.94628462883509,-617.94628462883509,-617.94628462883509,-617.94628462883509,-617.94628462883497,-617.94628462883497,-617.94628462883497,-617.94628462883486,-617.94628462883486,-617.94628462883486,-617.94628462883475,-617.94628462883475,-617.94628462883463,-617.94628462883463,-617.94628462883463,-617.94628462883463,-617.94628462883463,-617.94628462883463,-617.94628462883463,-617.94628462883475,-617.94628462883463,-617.94628462883463,-617.94628462883452,-617.94628462883452,-617.94628462883463,-423.25920151162666,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":20565.084462175993},"     Begin Cumulative DFIT",{"$f":"+C424","v":20565.084462175993},{"$f":"+E425","v":21778.796066885494},{"$f":"+F425","v":22832.948224094995},23856.278326804495,24624.617453513994,24486.962600439376,24349.307747364757,24211.652894290139,24073.99804121552,23936.343188140901,23798.691886913464,23661.037033838846,23523.378628917046,23385.727327689609,23248.068922767809,23110.41406969319,22972.759216618571,22669.325448149666,22051.379163520833,21433.432878891999,20815.486594263166,20197.540309634333,19579.594025005499,18961.647740376666,18343.701455747832,17725.755171118999,17107.808886490166,16489.862601861332,15871.916317232497,15253.970032603662,14636.023747974827,14018.077463345991,13400.131178717156,12782.184894088321,12164.238609459486,11546.292324830651,10928.346040201815,10310.39975557298,9692.453470944145,9074.5071863153098,8456.5609016864746,7838.6146170576403,7220.668332428806,6602.7220477999717,5984.7757631711374,5366.8294785423031,4748.8831939134689,4130.9369092846346,3512.9906246557998,2895.0443400269651,2277.0980553981303,1659.1517707692958,1041.2054861404613,423.25920151162666,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":21778.796066885494},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":22832.948224094995},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":23856.278326804495},24624.617453513994,24486.962600439376,24349.307747364757,24211.652894290139,24073.99804121552,23936.343188140901,23798.691886913464,23661.037033838846,23523.378628917046,23385.727327689609,23248.068922767809,23110.41406969319,22972.759216618571,22669.325448149666,22051.379163520833,21433.432878891999,20815.486594263166,20197.540309634333,19579.594025005499,18961.647740376666,18343.701455747832,17725.755171118999,17107.808886490166,16489.862601861332,15871.916317232497,15253.970032603662,14636.023747974827,14018.077463345991,13400.131178717156,12782.184894088321,12164.238609459486,11546.292324830651,10928.346040201815,10310.39975557298,9692.453470944145,9074.5071863153098,8456.5609016864746,7838.6146170576403,7220.668332428806,6602.7220477999717,5984.7757631711374,5366.8294785423031,4748.8831939134689,4130.9369092846346,3512.9906246557998,2895.0443400269651,2277.0980553981303,1659.1517707692958,1041.2054861404613,423.25920151162666,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38575000000000004},{"$f":"IF(F417=0,0,+F424/F417)","v":0.37484560419513757},{"$f":"IF(G417=0,0,+G424/G417)","v":0.36673589292337377},0.35983664140457461,0.35518471824631687,0.35518471824631687,0.35518471824631681,0.35518471824631681,0.35518471824631676,0.3551847182463167,0.3551847182463167,0.35518471824631664,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.35518471824631676,0.35518471824631676,0.35518471824631681,0.35518471824631681,0.35518471824631681,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631681,0.35518471824631681,0.35518471824631681,0.35518471824631676,0.35518471824631676,0.35518471824631676,0.3551847182463167,0.3551847182463167,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.3551847182463167,0.35518471824631664,0.35518471824631664,0.35518471824631659,0.35518471824631659,0.35518471824631664,0.35518471824631664,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.37484560419513757},{"$f":"IF(F419=0,0,+F425/F419)","v":0.36673589292337377},{"$f":"IF(G419=0,0,+G425/G419)","v":0.35983664140457461},0.35518471824631687,0.35518471824631687,0.35518471824631681,0.35518471824631681,0.35518471824631676,0.3551847182463167,0.3551847182463167,0.35518471824631664,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.3551847182463167,0.35518471824631676,0.35518471824631676,0.35518471824631681,0.35518471824631681,0.35518471824631681,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631687,0.35518471824631681,0.35518471824631681,0.35518471824631681,0.35518471824631676,0.35518471824631676,0.35518471824631676,0.3551847182463167,0.3551847182463167,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.35518471824631664,0.3551847182463167,0.35518471824631664,0.35518471824631664,0.35518471824631659,0.35518471824631659,0.35518471824631664,0.35518471824631664,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":20565.084462175993},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":21778.796066885494},{"$f":"+E428+F423","v":22832.948224094995},{"$f":"+F428+G423","v":23856.278326804495},24624.617453513994,24486.962600439376,24349.307747364757,24211.652894290139,24073.99804121552,23936.343188140901,23798.691886913464,23661.037033838846,23523.378628917046,23385.727327689609,23248.068922767809,23110.41406969319,22972.759216618571,22669.325448149666,22051.379163520833,21433.432878891999,20815.486594263166,20197.540309634333,19579.594025005499,18961.647740376666,18343.701455747832,17725.755171118999,17107.808886490166,16489.862601861332,15871.916317232497,15253.970032603662,14636.023747974827,14018.077463345991,13400.131178717156,12782.184894088321,12164.238609459486,11546.292324830651,10928.346040201815,10310.39975557298,9692.453470944145,9074.5071863153098,8456.5609016864746,7838.6146170576403,7220.668332428806,6602.7220477999717,5984.7757631711374,5366.8294785423031,4748.8831939134689,4130.9369092846346,3512.9906246557998,2895.0443400269651,2277.0980553981303,1659.1517707692958,1041.2054861404613,423.25920151162666,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":13511.913563029178},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":14725.625167738679},{"$f":"IF(F422<>0,+E429+F422,0)","v":15779.77732494818},{"$f":"IF(G422<>0,+F429+G422,0)","v":16803.10742765768},17571.446554367179,17473.219855076681,17374.993155786182,17276.766456495683,17178.539757205184,17080.313057914685,16982.088893124186,16883.862193833687,16785.632960043189,16687.40879525269,16589.179561462191,16490.952862171693,16392.726162881194,16176.204210590693,15735.254817800193,15294.305425009692,14853.356032219192,14412.406639428691,13971.457246638191,13530.50785384769,13089.55846105719,12648.609068266689,12207.659675476189,11766.710282685688,11325.760889895188,10884.811497104687,10443.862104314187,10002.912711523686,9561.9633187331856,9121.0139259426851,8680.0645331521846,8239.1151403616841,7798.1657475711845,7357.2163547806849,6916.2669619901853,6475.3175691996857,6034.3681764091862,5593.4187836186866,5152.469390828187,4711.5199980376874,4270.5706052471878,3829.6212124566878,3388.6718196661877,2947.7224268756877,2506.7730340851876,2065.8236412946876,1624.8742485041876,1183.9248557136875,742.97546292318748,302.02607013268749,-2.5011104298755527E-12,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":7053.1708991468149},{"$f":"+E432","v":7053.1708991468149},{"$f":"+F432","v":7053.1708991468149},7053.1708991468149,7053.1708991468149,7013.742745362697,6974.314591578579,6934.886437794461,6895.458284010343,6856.0301302262251,6816.6029937892899,6777.174840005172,6737.7456688738712,6698.318532436936,6658.8893613056352,6619.4612075215173,6580.0330537373993,6493.1212375589957,6316.124345720661,6139.1274538823263,5962.1305620439916,5785.1336702056569,5608.1367783673222,5431.1398865289875,5254.1429946906528,5077.1461028523181,4900.1492110139834,4723.1523191756487,4546.155427337314,4369.1585354989793,4192.1616436606446,4015.1647518223094,3838.1678599839743,3661.1709681456391,3484.1740763073039,3307.1771844689688,3130.1802926306341,2953.1834007922994,2776.1865089539647,2599.18961711563,2422.1927252772953,2245.1958334389606,2068.1989416006259,1891.2020497622912,1714.2051579239564,1537.2082660856217,1360.211374247287,1183.2144824089523,1006.2175905706176,829.22069873228293,652.22380689394822,475.22691505561369,298.23002321727915,121.23313137894451,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,{"$f":"+BR432","v":7.8443918027915061E-12},7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,39.428153784117981,39.428153784117981,39.428153784117981,39.428153784117981,39.428153784117953,39.42713643693547,39.428153784117924,39.429171131300379,39.42713643693547,39.429171131300407,39.428153784117924,39.428153784117924,86.911816178403797,176.99689183833476,176.99689183833476,176.99689183833476,176.99689183833476,176.99689183833488,176.99689183833488,176.99689183833499,176.99689183833499,176.99689183833499,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.99689183833499,176.99689183833499,176.99689183833499,176.99689183833488,176.99689183833488,176.99689183833488,176.99689183833476,176.99689183833476,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833476,176.99689183833465,176.99689183833465,176.99689183833453,176.99689183833453,176.99689183833465,121.23313137893666,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":7053.1708991468149},"     End Excess Deferred",{"$f":"+E430-E431","v":7053.1708991468149},{"$f":"+F430-F431","v":7053.1708991468149},7053.1708991468149,7053.1708991468149,7013.742745362697,6974.314591578579,6934.886437794461,6895.458284010343,6856.0301302262251,6816.6029937892899,6777.174840005172,6737.7456688738712,6698.318532436936,6658.8893613056352,6619.4612075215173,6580.0330537373993,6493.1212375589957,6316.124345720661,6139.1274538823263,5962.1305620439916,5785.1336702056569,5608.1367783673222,5431.1398865289875,5254.1429946906528,5077.1461028523181,4900.1492110139834,4723.1523191756487,4546.155427337314,4369.1585354989793,4192.1616436606446,4015.1647518223094,3838.1678599839743,3661.1709681456391,3484.1740763073039,3307.1771844689688,3130.1802926306341,2953.1834007922994,2776.1865089539647,2599.18961711563,2422.1927252772953,2245.1958334389606,2068.1989416006259,1891.2020497622912,1714.2051579239564,1537.2082660856217,1360.211374247287,1183.2144824089523,1006.2175905706176,829.22069873228293,652.22380689394822,475.22691505561369,298.23002321727915,121.23313137894451,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,{"$f":"+BR430-BR431","v":7.8443918027915061E-12},7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12,7.8443918027915061E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":7053.1708991468104},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,39.428153784117981,39.428153784117981,39.428153784117981,39.428153784117981,39.428153784117953,39.42713643693547,39.428153784117924,39.429171131300379,39.42713643693547,39.429171131300407,39.428153784117924,39.428153784117924,86.911816178403797,176.99689183833476,176.99689183833476,176.99689183833476,176.99689183833476,176.99689183833488,176.99689183833488,176.99689183833499,176.99689183833499,176.99689183833499,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.99689183833499,176.99689183833499,176.99689183833499,176.99689183833488,176.99689183833488,176.99689183833488,176.99689183833476,176.99689183833476,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833476,176.99689183833465,176.99689183833465,176.99689183833453,176.99689183833453,176.99689183833465,121.23313137893666,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":4531.3422305866079},"     Begin Cumulative Difference",{"$f":"+$C436","v":4531.3422305866079},{"$f":"+E438","v":5364.4608405866074},{"$f":"+F438","v":5917.7694505866075},6347.5380605866076,6777.3166705866079,7227.3452805866082,7080.7538905866086,6934.162500586609,6787.5711105866094,6640.9797205866098,6494.3883305866102,6347.7969405866106,6201.205550586611,6054.6141605866114,5908.0227705866118,5761.4313805866122,5614.8399905866127,5468.2486005866131,5321.6572105866135,5175.0658205866139,5028.4744305866143,4881.8830405866147,4735.2916505866151,4588.7002605866155,4442.1088705866159,4295.5174805866163,4148.9260905866167,4002.3347005866167,3855.7433105866166,3709.1519205866166,3562.5605305866166,3415.9691405866165,3269.3777505866165,3122.7863605866164,2976.1949705866164,2829.6035805866163,2683.0121905866163,2536.4208005866162,2389.8294105866162,2243.2380205866161,2096.6466305866161,1950.055240586616,1803.463850586616,1656.8724605866159,1510.2810705866159,1363.6896805866159,1217.0982905866158,1070.5069005866158,923.91551058661582,777.32412058661589,630.73273058661596,484.14134058661602,337.54995058661609,190.95856058661613,44.367170586616169,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":833.11860999999999},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":553.30861000000004},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":429.76861000000008},429.77861000000007,450.02861000000007,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":5364.4608405866074},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":5917.7694505866075},6347.5380605866076,6777.3166705866079,7227.3452805866082,7080.7538905866086,6934.162500586609,6787.5711105866094,6640.9797205866098,6494.3883305866102,6347.7969405866106,6201.205550586611,6054.6141605866114,5908.0227705866118,5761.4313805866122,5614.8399905866127,5468.2486005866131,5321.6572105866135,5175.0658205866139,5028.4744305866143,4881.8830405866147,4735.2916505866151,4588.7002605866155,4442.1088705866159,4295.5174805866163,4148.9260905866167,4002.3347005866167,3855.7433105866166,3709.1519205866166,3562.5605305866166,3415.9691405866165,3269.3777505866165,3122.7863605866164,2976.1949705866164,2829.6035805866163,2683.0121905866163,2536.4208005866162,2389.8294105866162,2243.2380205866161,2096.6466305866161,1950.055240586616,1803.463850586616,1656.8724605866159,1510.2810705866159,1363.6896805866159,1217.0982905866158,1070.5069005866158,923.91551058661582,777.32412058661589,630.73273058661596,484.14134058661602,337.54995058661609,190.95856058661613,44.367170586616169,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":833.11860999999999},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":553.30861000000004},429.76861000000008,429.77861000000007,450.02861000000007,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-146.59138999999996,-44.367170586616169,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.33639837922257815,0.33639837922257809,0.33639837922257804,0.33639837922257798,0.33639837922257793,0.33639837922257787,0.33639837922257787,0.33639837922257781,0.33639837922257776,0.33639837922257776,0.3363983792225777,0.3363983792225777,0.33639837922257765,0.33639837922257765,0.33639837922257759,0.33639837922257759,0.33639837922257754,0.33639837922257754,0.33639837922257748,0.33639837922257743,0.33639837922257743,0.33639837922257737,0.33639837922257737,0.33639837922257737,0.33639837922257732,0.33639837922257732,0.33639837922257732,0.33639837922257732,0.33639837922257726,0.33639837922257732,0.33639837922257732,0.33639837922257737,0.33639837922257737,0.33639837922257743,0.33639837922257748,0.33639837922257748,0.33639837922257743,0.33639837922257743,0.33639837922257743,0.33639837922257743,0.33639837922257748,0.33639837922257748,0.33639837922257754,0.33639837922257754,0.33639837922257754,0.33639837922257754,0.33639837922257748,0.33639837922257748,0.33639837922257743,0.33639837922257759,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":211.15391170450002},{"$f":"IF(F436=0,0,F439*$C441)","v":140.23606720450002},{"$f":"IF(G436=0,0,G439*$C441)","v":108.92485420450002},108.92738870450002,114.05975120450002,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-37.153587795499995,-11.244859385177868,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":211.15391170450002},{"$f":"+F439*F440","v":140.23606720450002},{"$f":"+G439*G440","v":108.92485420450002},108.92738870450002,114.05975120450002,-49.313106003984835,-49.313106003984828,-49.313106003984821,-49.313106003984814,-49.313106003984807,-49.313106003984799,-49.313106003984799,-49.313106003984785,-49.313106003984778,-49.313106003984778,-49.313106003984771,-49.313106003984771,-49.313106003984764,-49.313106003984764,-49.313106003984757,-49.313106003984757,-49.31310600398475,-49.31310600398475,-49.313106003984743,-49.313106003984728,-49.313106003984728,-49.313106003984721,-49.313106003984721,-49.313106003984721,-49.313106003984714,-49.313106003984714,-49.313106003984714,-49.313106003984714,-49.313106003984707,-49.313106003984714,-49.313106003984714,-49.313106003984721,-49.313106003984721,-49.313106003984728,-49.313106003984743,-49.313106003984743,-49.313106003984728,-49.313106003984728,-49.313106003984728,-49.313106003984728,-49.313106003984743,-49.313106003984743,-49.31310600398475,-49.31310600398475,-49.31310600398475,-49.31310600398475,-49.313106003984743,-49.313106003984743,-49.313106003984728,-14.925044276029297,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":1747.9652654487838},"     Begin Cumulative DFIT",{"$f":"+C443","v":1747.9652654487838},{"$f":"+E444","v":1959.1191771532838},{"$f":"+F444","v":2099.3552443577837},2208.2800985622839,2317.207487266784,2431.2672384712841,2381.9541324672991,2332.6410264633141,2283.3279204593291,2234.0148144553441,2184.7017084513591,2135.3886024473741,2086.0754964433891,2036.7623904394043,1987.4492844354195,1938.1361784314347,1888.8230724274499,1839.5099664234651,1790.1968604194803,1740.8837544154956,1691.5706484115108,1642.257542407526,1592.9444364035412,1543.6313303995564,1494.3182243955716,1445.0051183915868,1395.6920123876021,1346.3789063836173,1297.0658003796325,1247.7526943756477,1198.4395883716629,1149.1264823676781,1099.8133763636934,1050.5002703597086,1001.1871643557239,951.87405835173922,902.56095234775455,853.24784634376988,803.93474033978521,754.62163433580054,705.30852833181575,655.99542232783097,606.68231632384618,557.36921031986139,508.05610431587667,458.74299831189194,409.42989230790721,360.11678630392248,310.80368029993775,261.49057429595302,212.17746829196827,162.86436228798351,113.55125628399877,64.238150280014025,14.925044276029297,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":1959.1191771532838},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":2099.3552443577837},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":2208.2800985622839},2317.207487266784,2431.2672384712841,2381.9541324672991,2332.6410264633141,2283.3279204593291,2234.0148144553441,2184.7017084513591,2135.3886024473741,2086.0754964433891,2036.7623904394043,1987.4492844354195,1938.1361784314347,1888.8230724274499,1839.5099664234651,1790.1968604194803,1740.8837544154956,1691.5706484115108,1642.257542407526,1592.9444364035412,1543.6313303995564,1494.3182243955716,1445.0051183915868,1395.6920123876021,1346.3789063836173,1297.0658003796325,1247.7526943756477,1198.4395883716629,1149.1264823676781,1099.8133763636934,1050.5002703597086,1001.1871643557239,951.87405835173922,902.56095234775455,853.24784634376988,803.93474033978521,754.62163433580054,705.30852833181575,655.99542232783097,606.68231632384618,557.36921031986139,508.05610431587667,458.74299831189194,409.42989230790721,360.11678630392248,310.80368029993775,261.49057429595302,212.17746829196827,162.86436228798351,113.55125628399877,64.238150280014025,14.925044276029297,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.36520336998844655},{"$f":"IF(G436=0,0,+G443/G436)","v":0.35475448340585186},0.34789552697194948,0.34190633253473446,0.33639837922257815,0.33639837922257809,0.33639837922257804,0.33639837922257798,0.33639837922257793,0.33639837922257787,0.33639837922257787,0.33639837922257781,0.33639837922257776,0.33639837922257776,0.3363983792225777,0.3363983792225777,0.33639837922257765,0.33639837922257765,0.33639837922257759,0.33639837922257759,0.33639837922257754,0.33639837922257754,0.33639837922257748,0.33639837922257743,0.33639837922257743,0.33639837922257737,0.33639837922257737,0.33639837922257737,0.33639837922257732,0.33639837922257732,0.33639837922257732,0.33639837922257732,0.33639837922257726,0.33639837922257732,0.33639837922257732,0.33639837922257737,0.33639837922257737,0.33639837922257743,0.33639837922257748,0.33639837922257748,0.33639837922257743,0.33639837922257743,0.33639837922257743,0.33639837922257743,0.33639837922257748,0.33639837922257748,0.33639837922257754,0.33639837922257754,0.33639837922257754,0.33639837922257754,0.33639837922257748,0.33639837922257748,0.33639837922257743,0.33639837922257759,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.36520336998844655},{"$f":"IF(F438=0,0,+F444/F438)","v":0.35475448340585186},{"$f":"IF(G438=0,0,+G444/G438)","v":0.34789552697194948},0.34190633253473446,0.33639837922257815,0.33639837922257809,0.33639837922257804,0.33639837922257798,0.33639837922257793,0.33639837922257787,0.33639837922257787,0.33639837922257781,0.33639837922257776,0.33639837922257776,0.3363983792225777,0.3363983792225777,0.33639837922257765,0.33639837922257765,0.33639837922257759,0.33639837922257759,0.33639837922257754,0.33639837922257754,0.33639837922257748,0.33639837922257743,0.33639837922257743,0.33639837922257737,0.33639837922257737,0.33639837922257737,0.33639837922257732,0.33639837922257732,0.33639837922257732,0.33639837922257732,0.33639837922257726,0.33639837922257732,0.33639837922257732,0.33639837922257737,0.33639837922257737,0.33639837922257743,0.33639837922257748,0.33639837922257748,0.33639837922257743,0.33639837922257743,0.33639837922257743,0.33639837922257743,0.33639837922257748,0.33639837922257748,0.33639837922257754,0.33639837922257754,0.33639837922257754,0.33639837922257754,0.33639837922257748,0.33639837922257748,0.33639837922257743,0.33639837922257759,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":1747.9652654487838},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":1959.1191771532838},{"$f":"+E447+F442","v":2099.3552443577837},{"$f":"+F447+G442","v":2208.2800985622839},2317.207487266784,2431.2672384712841,2381.9541324672991,2332.6410264633141,2283.3279204593291,2234.0148144553441,2184.7017084513591,2135.3886024473741,2086.0754964433891,2036.7623904394043,1987.4492844354195,1938.1361784314347,1888.8230724274499,1839.5099664234651,1790.1968604194803,1740.8837544154956,1691.5706484115108,1642.257542407526,1592.9444364035412,1543.6313303995564,1494.3182243955716,1445.0051183915868,1395.6920123876021,1346.3789063836173,1297.0658003796325,1247.7526943756477,1198.4395883716629,1149.1264823676781,1099.8133763636934,1050.5002703597086,1001.1871643557239,951.87405835173922,902.56095234775455,853.24784634376988,803.93474033978521,754.62163433580054,705.30852833181575,655.99542232783097,606.68231632384618,557.36921031986139,508.05610431587667,458.74299831189194,409.42989230790721,360.11678630392248,310.80368029993775,261.49057429595302,212.17746829196827,162.86436228798351,113.55125628399877,64.238150280014025,14.925044276029297,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":1148.4686883421757},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":1359.6226000466756},{"$f":"IF(F441<>0,+E448+F441,0)","v":1499.8586672511756},{"$f":"IF(G441<>0,+F448+G441,0)","v":1608.7835214556756},1717.7109101601757,1831.7706613646758,1794.6170735691758,1757.4634857736758,1720.3098979781757,1683.1563101826757,1646.0027223871757,1608.8491345916757,1571.6955467961757,1534.5419590006757,1497.3883712051756,1460.2347834096756,1423.0811956141756,1385.9276078186756,1348.7740200231756,1311.6204322276756,1274.4668444321755,1237.3132566366755,1200.1596688411755,1163.0060810456755,1125.8524932501755,1088.6989054546755,1051.5453176591755,1014.3917298636754,977.23814206817542,940.0845542726754,902.93096647717539,865.77737868167537,828.62379088617536,791.47020309067534,754.31661529517532,717.16302749967531,680.00943970417529,642.85585190867528,605.70226411317526,568.54867631767524,531.39508852217523,494.24150072667521,457.0879129311752,419.93432513567518,382.78073734017516,345.62714954467515,308.47356174917513,271.31997395367512,234.16638615817513,197.01279836267514,159.85921056717515,122.70562277167517,85.552034976175179,48.398447180675184,11.244859385175189,-2.6787461138155777E-12,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":599.49657710660813},{"$f":"+E451","v":599.49657710660813},{"$f":"+F451","v":599.49657710660813},599.49657710660813,599.49657710660813,599.49657710660813,587.33705889812325,575.17754068963836,563.01802248115359,550.85850427266882,538.69898606418406,526.53946785569929,514.37994964721452,502.22043143872975,490.06091323024498,477.90139502176021,465.74187681327544,453.58235860479067,441.4228403963059,429.26332218782113,417.10380397933636,404.94428577085159,392.78476756236682,380.62524935388205,368.46573114539729,356.30621293691257,344.14669472842786,331.98717651994315,319.82765831145844,307.66814010297372,295.50862189448901,283.3491036860043,271.18958547751959,259.03006726903487,246.87054906055016,234.71103085206545,222.55151264358074,210.39199443509602,198.23247622661131,186.07295801812657,173.91343980964183,161.75392160115709,149.59440339267235,137.43488518418761,125.27536697570287,113.11584876721813,100.95633055873338,88.796812350248643,76.637294141763888,64.477775933279133,52.318257724794378,40.158739516309623,27.999221307824875,15.839703099340127,3.6801848908553936,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,{"$f":"+BR451","v":3.964828465541359E-12},3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,12.15951820848484,12.159518208484833,12.159518208484826,12.159518208484819,12.159518208484812,12.159518208484805,12.159518208484805,12.159518208484791,12.159518208484783,12.159518208484783,12.159518208484776,12.159518208484776,12.159518208484769,12.159518208484769,12.159518208484762,12.159518208484762,12.159518208484755,12.159518208484755,12.159518208484748,12.159518208484734,12.159518208484734,12.159518208484727,12.159518208484727,12.159518208484727,12.15951820848472,12.15951820848472,12.15951820848472,12.15951820848472,12.159518208484712,12.15951820848472,12.15951820848472,12.159518208484727,12.159518208484727,12.159518208484734,12.159518208484748,12.159518208484748,12.159518208484734,12.159518208484734,12.159518208484734,12.159518208484734,12.159518208484748,12.159518208484748,12.159518208484755,12.159518208484755,12.159518208484755,12.159518208484755,12.159518208484748,12.159518208484748,12.159518208484734,3.6801848908514287,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":599.49657710660813},"     End Excess Deferred",{"$f":"+E449-E450","v":599.49657710660813},{"$f":"+F449-F450","v":599.49657710660813},599.49657710660813,599.49657710660813,599.49657710660813,587.33705889812325,575.17754068963836,563.01802248115359,550.85850427266882,538.69898606418406,526.53946785569929,514.37994964721452,502.22043143872975,490.06091323024498,477.90139502176021,465.74187681327544,453.58235860479067,441.4228403963059,429.26332218782113,417.10380397933636,404.94428577085159,392.78476756236682,380.62524935388205,368.46573114539729,356.30621293691257,344.14669472842786,331.98717651994315,319.82765831145844,307.66814010297372,295.50862189448901,283.3491036860043,271.18958547751959,259.03006726903487,246.87054906055016,234.71103085206545,222.55151264358074,210.39199443509602,198.23247622661131,186.07295801812657,173.91343980964183,161.75392160115709,149.59440339267235,137.43488518418761,125.27536697570287,113.11584876721813,100.95633055873338,88.796812350248643,76.637294141763888,64.477775933279133,52.318257724794378,40.158739516309623,27.999221307824875,15.839703099340127,3.6801848908553936,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,{"$f":"+BR449-BR450","v":3.964828465541359E-12},3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12,3.964828465541359E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":599.49657710660449},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,12.15951820848484,12.159518208484833,12.159518208484826,12.159518208484819,12.159518208484812,12.159518208484805,12.159518208484805,12.159518208484791,12.159518208484783,12.159518208484783,12.159518208484776,12.159518208484776,12.159518208484769,12.159518208484769,12.159518208484762,12.159518208484762,12.159518208484755,12.159518208484755,12.159518208484748,12.159518208484734,12.159518208484734,12.159518208484727,12.159518208484727,12.159518208484727,12.15951820848472,12.15951820848472,12.15951820848472,12.15951820848472,12.159518208484712,12.15951820848472,12.15951820848472,12.159518208484727,12.159518208484727,12.159518208484734,12.159518208484748,12.159518208484748,12.159518208484734,12.159518208484734,12.159518208484734,12.159518208484734,12.159518208484748,12.159518208484748,12.159518208484755,12.159518208484755,12.159518208484755,12.159518208484755,12.159518208484748,12.159518208484748,12.159518208484734,3.6801848908514287,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":16734.936515850008},{"$f":"SUM(E493:CI493)","v":16734.936515849982},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":5.3716578299999984},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":5.3716578300000002},69.520717923344435,76.258205591393434,115.68635937551142,186.39204714020724,200.73011112711944,264.23027742040608,266.42006324168381,266.41904589450132,266.42006324168369,266.42108058886612,266.41904589450115,266.42108058886606,266.42006324168364,266.42006324168358,313.90372563596952,403.98880129590043,403.98880129590043,403.98880129590043,403.98880129590032,403.98880129590043,403.98880129590037,403.98880129590043,403.98880129590037,403.98880129590032,403.98880129590043,403.98880129590043,403.98880129590043,403.98880129590043,403.98880129590032,403.98880129590032,403.9888012959002,403.98880129590026,403.98880129590009,403.98880129590009,403.98880129590009,403.98880129590009,403.98880129589998,403.98880129590003,403.9888012958998,403.98880129589986,403.98880129589986,399.60450971537915,368.45426130874228,343.85504989829758,299.8492778679398,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":250.31862009644473},223.18823057976024,222.65683449002597,218.33831264214382,204.41842075380566,194.64606451835223,133.3926495874214,3.6801848908514287,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":5.3716578299999984},{"$f":"SUM(F498:F518)","v":5.3716578300000002},69.520717923344435,76.258205591393434,115.68635937551142,186.39204714020724,200.73011112711941,264.23027742040603,266.42006324168375,266.41904589450127,266.42006324168369,266.42108058886612,266.41904589450115,266.42108058886612,266.42006324168364,266.42006324168364,313.90372563596952,403.98880129590043,403.98880129590043,403.98880129590043,403.98880129590037,403.98880129590043,403.98880129590037,403.98880129590043,403.98880129590037,403.98880129590032,403.98880129590037,403.98880129590037,403.98880129590032,403.98880129590037,403.98880129590032,403.98880129590032,403.98880129590026,403.98880129590026,403.98880129590015,403.98880129590009,403.98880129590003,403.98880129590003,403.98880129589992,403.98880129589998,403.98880129589986,403.98880129589986,403.9888012958998,399.60450971537915,368.45426130874216,343.85504989829758,299.84927786793986,250.3186200964447,223.18823057976027,222.65683449002597,218.33831264214382,204.41842075380566,194.64606451835223,133.3926495874214,3.6801848908514287,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":5.3716578299999984},{"$f":"+F110","v":5.3716578300000002},5.3716578300000037,5.3716578300000037,5.3716578300000055,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000073,5.3716578300000108,5.3716578300000108,5.3716578300000126,5.3716578300000126,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000144,5.3716578300000126,5.3716578300000126,5.3716578300000126,5.3716578300000108,5.3716578300000108,5.3716578300000108,5.3716578300000073,5.3716578300000073,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000055,5.3716578300000073,5.3716578300000073,5.3716578300000073,5.3716578300000108,5.3716578300000108,5.3716578300000108,5.3716578300000055,0.98736624947927898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},51.936730059731985,51.936730059731985,51.936730059731985,51.936730059731985,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731957,51.936730059731929,51.936730059731929,51.936730059731929,51.936730059731929,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.9367300597319,51.936730059731872,51.936730059731872,51.936730059731843,51.936730059731815,51.936730059731815,51.936730059731786,51.936730059731758,51.93673005973173,51.936730059731758,51.936730059731758,51.93673005973173,51.93673005973173,51.936730059731701,51.936730059731673,51.936730059731673,51.936730059731673,51.936730059731673,51.936730059731644,51.936730059731644,51.936730059731644,51.936730059731673,51.936730059731701,51.936730059731701,21.773847902574005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441632,2.9337714851441614,2.9337714851441614,2.9337714851441596,2.9337714851441596,2.9337714851441579,2.9337714851441579,2.9337714851441561,2.9337714851441543,2.9337714851441543,2.9337714851441543,2.9337714851441525,2.9337714851441508,2.933771485144149,2.9337714851441472,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.9337714851441472,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.933771485144149,2.9337714851441508,2.9337714851441508,2.9337714851441508,2.9337714851441525,2.9337714851441525,2.9337714851441543,2.9337714851441543,2.9337714851441543,2.9337714851441525,0.10840797727359447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,58.546169556210998,58.546169556210998,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211026,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211055,58.546169556211026,58.546169556211026,58.546169556210998,58.546169556210998,58.54616955621097,58.546169556210941,58.54616955621097,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210941,58.546169556210913,58.546169556210913,58.546169556210913,58.546169556210913,58.546169556210884,58.546169556210884,58.546169556210856,58.546169556210856,58.546169556210828,58.546169556210799,58.546169556210799,58.546169556210799,58.546169556210771,58.546169556210771,58.546169556210771,58.546169556210714,15.946767578912528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471192,11.809656025471185,11.809656025471185,11.809656025471185,11.809656025471185,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471178,11.809656025471185,11.809656025471185,11.809656025471192,11.809656025471185,11.809656025471192,11.809656025471199,11.809656025471192,11.809656025471192,11.809656025471185,11.809656025471192,11.809656025471199,11.809656025471199,11.809656025471199,11.809656025471199,11.809656025471206,11.809656025471206,11.809656025471206,11.809656025471213,11.809656025471213,11.809656025471213,11.809656025471206,11.809656025471206,10.511693949685249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,46.876314905579051,46.876314905579079,46.876314905579079,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579051,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905578994,46.876314905578994,46.876314905578994,46.876314905578965,46.876314905578965,46.876314905578937,46.876314905578937,46.876314905578937,46.876314905578937,46.876314905578965,46.876314905578965,46.876314905578965,46.876314905578965,46.876314905578994,46.876314905578994,46.876314905578994,46.876314905579022,46.876314905579051,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905579022,46.876314905579051,46.876314905579051,46.876314905579051,23.804118662681589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048305,3.8037161829048305,3.8037161829048323,3.8037161829048305,3.8037161829048305,3.8037161829048287,3.8037161829048287,3.8037161829048287,3.8037161829048269,3.8037161829048269,3.8037161829048252,3.8037161829048252,3.8037161829048216,3.8037161829048216,3.8037161829048198,3.8037161829048181,3.8037161829048181,3.8037161829048163,3.8037161829048145,3.8037161829048145,3.8037161829048163,3.8037161829048163,3.8037161829048163,3.8037161829048145,3.8037161829048145,3.8037161829048127,3.8037161829048127,3.8037161829048092,3.8037161829048092,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048127,3.8037161829048092,3.8037161829048092,3.8037161829048092,3.8037161829048092,3.8037161829048074,0.47744532890203573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,2.5284079614410322,2.5284079614410322,2.528407961441034,2.528407961441034,2.5284079614410357,2.5284079614410357,2.5284079614410357,2.5284079614410375,2.5284079614410375,2.5284079614410393,2.5284079614410411,2.5284079614410393,2.5284079614410393,2.5284079614410411,2.5284079614410393,2.5284079614410393,2.5284079614410393,2.5284079614410393,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410411,2.5284079614410429,2.5284079614410429,2.5284079614410446,2.5284079614410446,2.5284079614410464,2.5284079614410464,2.5284079614410464,2.5284079614410482,2.5284079614410482,2.5284079614410482,2.52840796144105,2.5284079614410517,2.5284079614410517,2.5284079614410517,2.52840796144105,2.52840796144105,2.4744572006088079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,4.5687681612905315,4.568768161290528,4.568768161290528,4.568768161290528,4.5687681612905244,4.5687681612905244,4.5687681612905209,4.5687681612905209,4.5687681612905209,4.5687681612905173,4.5687681612905138,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905067,4.5687681612905067,4.5687681612905031,4.5687681612905031,4.5687681612905031,4.5687681612905067,4.5687681612905067,4.5687681612905067,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905102,4.5687681612905138,4.5687681612905173,4.5687681612905173,4.5687681612905173,4.5687681612905138,4.5687681612905138,4.5687681612905173,4.5687681612905209,4.5687681612905173,4.5687681612905173,4.5687681612905209,4.5687681612905209,4.5687681612905173,2.7247035140172819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,12.055083226416986,14.244869047694731,14.244869047694731,14.244869047694731,14.244869047694731,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694724,14.244869047694717,14.244869047694717,14.244869047694717,14.244869047694717,14.24486904769471,14.24486904769471,14.24486904769471,14.244869047694703,14.244869047694703,14.244869047694696,14.244869047694696,14.244869047694696,14.244869047694703,14.244869047694703,14.244869047694703,14.24486904769471,14.24486904769471,14.244869047694717,14.244869047694717,14.244869047694724,14.244869047694731,14.244869047694731,14.244869047694738,14.244869047694738,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694745,14.244869047694753,14.244869047694753,14.24486904769476,3.0496806733738921,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612449,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612442,12.212330033612435,12.212330033612435,12.212330033612442,12.212330033612442,12.212330033612449,12.212330033612449,12.212330033612457,12.212330033612457,12.212330033612464,12.212330033612464,12.212330033612464,12.212330033612471,12.212330033612478,12.212330033612485,12.212330033612492,12.212330033612492,12.212330033612492,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612506,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612499,12.212330033612492,12.212330033612485,12.212330033612485,12.212330033612485,12.212330033612478,12.212330033612478,12.212330033612485,12.212330033612492,12.212330033612492,12.212330033612492,12.212330033612485,12.212330033612492,5.4896544715328339,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,39.428153784117981,39.428153784117981,39.428153784117981,39.428153784117981,39.428153784117953,39.42713643693547,39.428153784117924,39.429171131300379,39.42713643693547,39.429171131300407,39.428153784117924,39.428153784117924,86.911816178403797,176.99689183833476,176.99689183833476,176.99689183833476,176.99689183833476,176.99689183833488,176.99689183833488,176.99689183833499,176.99689183833499,176.99689183833499,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.9968918383351,176.99689183833499,176.99689183833499,176.99689183833499,176.99689183833488,176.99689183833488,176.99689183833488,176.99689183833476,176.99689183833476,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833465,176.99689183833476,176.99689183833465,176.99689183833465,176.99689183833453,176.99689183833453,176.99689183833465,121.23313137893666,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,12.15951820848484,12.159518208484833,12.159518208484826,12.159518208484819,12.159518208484812,12.159518208484805,12.159518208484805,12.159518208484791,12.159518208484783,12.159518208484783,12.159518208484776,12.159518208484776,12.159518208484769,12.159518208484769,12.159518208484762,12.159518208484762,12.159518208484755,12.159518208484755,12.159518208484748,12.159518208484734,12.159518208484734,12.159518208484727,12.159518208484727,12.159518208484727,12.15951820848472,12.15951820848472,12.15951820848472,12.15951820848472,12.159518208484712,12.15951820848472,12.15951820848472,12.159518208484727,12.159518208484727,12.159518208484734,12.159518208484748,12.159518208484748,12.159518208484734,12.159518208484734,12.159518208484734,12.159518208484734,12.159518208484748,12.159518208484748,12.159518208484755,12.159518208484755,12.159518208484755,12.159518208484755,12.159518208484748,12.159518208484748,12.159518208484734,3.6801848908514287,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"398","index":44,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":1841.8739849999995}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":1841.8739849999993},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":1841.8739849999995}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":60639},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24606.699999999997},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2004.96},{"$f":"IFERROR(+B11/$B$32,0)","v":3.3063869786770887E-2},{"$f":"+C11*$D$8","v":2004.9599999999998},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":92.228159999999988},{"$f":"+F11*E11","v":1936.7913599999997},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":68.168640000000096},{"$f":"+$E$8*J11","v":64.890308372932722},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":2.6370991792045552E-3}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1240.72},2.0460759577169807E-2,1240.72,{"$f":"2018-A13","v":19},57.073120000000003,1084.3892800000001,156.33071999999993,148.81254237964234,6.0476432182959257E-3]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5256.74},8.668909447715166E-2,5256.74,16,241.81003999999999,3868.9606399999998,1387.77936,1321.0389795658398,5.3686149689549593E-2]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6485.85},0.10695839311334289,6485.8499999999995,13,298.34909999999996,3878.5382999999997,2607.3116999999997,2481.922189401977,0.10086367490975943]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":37513.830000000009},0.61864196309305897,37513.83,12,1725.63618,20707.634160000001,16806.19584,15997.96080182174,0.65014653739923445]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2982},4.9176272695789836E-2,2982,11,137.172,1508.8920000000001,1473.1079999999999,1402.2640379305506,5.6987082295901145E-2]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1565.85},2.5822490476426058E-2,1565.8499999999997,9,72.029099999999985,648.26189999999986,917.58809999999983,873.45991893535404,3.5496832933117978E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3589.05},5.9187156780289907E-2,3589.0499999999997,7,165.09629999999999,1155.6741,2433.3759,2316.3512215919591,9.413498037493688E-2]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":60639.000000000007},null,{"$f":"SUM(D11:D31)","v":60639.000000000007},null,{"$f":"SUM(F11:F31)","v":2789.3940000000002},{"$f":"SUM(G11:G31)","v":34789.141739999999},{"$f":"SUM(H11:H31)","v":25849.858260000001},{"$f":"SUM(I11:I31)","v":24606.699999999997}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":64.890308372932722},null,{"$f":"+$F11","v":92.228159999999988},{"$f":"+$F11","v":92.228159999999988},92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,{"$f":"+$F11","v":92.228159999999988},92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988,92.228159999999988]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,148.81254237964234,null,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003,57.073120000000003]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,1321.0389795658398,null,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,{"$f":"+$F16","v":241.81003999999999},241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999,241.81003999999999]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,2481.922189401977,null,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996,298.34909999999996]
[2006,null,15997.96080182174,null,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618,1725.63618]
[2007,null,1402.2640379305506,null,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172,137.172]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,873.45991893535404,null,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985,72.029099999999985]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,2316.3512215919591,null,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,{"$f":"+$F25","v":165.09629999999999},165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,{"$f":"+$F25","v":165.09629999999999},165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999,165.09629999999999]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":24606.699999999997},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":2789.3940000000002},2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,{"$f":"SUM(BQ38:BQ58)","v":2789.3940000000002},2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002,2789.3940000000002]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":83.019999999999982},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":55.34},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":27.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":799.73999999999978},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":164.06},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":164.04},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":164.06},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":164.04},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.54},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":957.31999999999971},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":382.92},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":382.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":191.46},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":7751.8399999999983},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2214.98},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2214.66},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2214.69},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1107.51},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":792.32999999999993},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176.07},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176.07},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":176.07},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":88.04},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":300.5},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.23},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.23},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.23},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.23},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.23},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":46.24},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23.11},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":10684.749999999998},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":3039.6000000000004},{"$f":"SUM(F67:F88)","v":3011.6299999999997},{"$f":"SUM(G67:G88)","v":2792.51},1493.85,277.81,46.24,23.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":64.890308372932722},"     Begin Cumulative Difference",{"$f":"+$C94","v":64.890308372932722},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":-92.228159999999988},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":-64.890308372932722},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0.38574999999999998},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":-16.446448657119799},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":-25.031436454858795},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":25.031436454858795},"     Begin Cumulative DFIT",{"$f":"+C101","v":25.031436454858795},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0.38574999999999998},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":25.031436454858795},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":16.446448657119799},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":8.5849877977389966},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":8.5849877977389966},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":8.5849877977389966},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":8.5849877977389966},{"$f":"+E99-E100","v":8.5849877977389966},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":65.792542379642356},"     Begin Cumulative Difference",{"$f":"+$C132","v":65.792542379642356},{"$f":"+E134","v":64.059422379642356},{"$f":"+F134","v":34.666302379642353},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":-1.7331199999999995},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":-29.393120000000003},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":-57.073120000000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":64.059422379642356},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":34.666302379642353},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":-1.7331199999999995},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":-29.393120000000003},-34.666302379642353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0.38574999999999998},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0.38574999999999998},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":-0.43925926399999993},{"$f":"IF(F132=0,0,F135*$C137)","v":-7.4496862640000012},{"$f":"IF(G132=0,0,G135*$C137)","v":-8.7861743381203539},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":-0.66855103999999976},{"$f":"+F135*F136","v":-11.338396040000001},{"$f":"+G135*G136","v":-13.372526142947038},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":25.379473222947038},"     Begin Cumulative DFIT",{"$f":"+C139","v":25.379473222947038},{"$f":"+E140","v":24.710922182947037},{"$f":"+F140","v":13.372526142947036},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":24.710922182947037},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":13.372526142947036},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0.38574999999999998},{"$f":"IF(F132=0,0,+F139/F132)","v":0.38574999999999998},{"$f":"IF(G132=0,0,+G139/G132)","v":0.38574999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0.38574999999999998},{"$f":"IF(F134=0,0,+F140/F134)","v":0.38574999999999998},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":25.379473222947038},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":24.710922182947037},{"$f":"+E143+F138","v":13.372526142947036},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":16.675119866120355},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":16.235860602120354},{"$f":"IF(F137<>0,+E144+F137,0)","v":8.7861743381203539},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":8.7043533568266831},{"$f":"+E147","v":8.4750615808266829},{"$f":"+F147","v":4.5863518048266831},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0.22929177599999984},{"$f":"+F137-F138","v":3.8887097759999998},4.586351804826684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":8.7043533568266831},"     End Excess Deferred",{"$f":"+E145-E146","v":8.4750615808266829},{"$f":"+F145-F146","v":4.5863518048266831},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":8.7043533568266831},{"$f":"+E137-E138","v":0.22929177599999984},{"$f":"+F137-F138","v":3.8887097759999998},{"$f":"+G137-G138","v":4.586351804826684},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":521.29897956584},"     Begin Cumulative Difference",{"$f":"+$C189","v":521.29897956584},{"$f":"+E191","v":443.54893956583999},{"$f":"+F191","v":365.77889956583999},288.02885956583998,210.25881956583999,111.98877956583999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":-77.750039999999984},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":-77.770039999999995},-77.750039999999984,-77.770039999999995,-98.270039999999995,-241.81003999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":443.54893956583999},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":365.77889956583999},288.02885956583998,210.25881956583999,111.98877956583999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":-77.750039999999984},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":-77.770039999999995},-77.750039999999984,-77.770039999999995,-98.270039999999995,-111.98877956583999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0.38574999999999998},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0.38575000000000004},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":-19.705747637999998},{"$f":"IF(F189=0,0,F192*$C194)","v":-19.710816638000001},{"$f":"IF(G189=0,0,G192*$C194)","v":-19.705747637999998},-19.710816638000001,-24.906541638,-28.383556180962145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":-29.992077929999994},{"$f":"+F192*F193","v":-29.999792930000002},{"$f":"+G192*G193","v":-29.992077929999994},-29.999792930000002,-37.907667930000002,-43.199671717522776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":201.09108136752278},"     Begin Cumulative DFIT",{"$f":"+C196","v":201.09108136752278},{"$f":"+E197","v":171.09900343752278},{"$f":"+F197","v":141.09921050752277},111.10713257752278,81.107339647522778,43.199671717522776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":171.09900343752278},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":141.09921050752277},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":111.10713257752278},81.107339647522778,43.199671717522776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0.38574999999999998},{"$f":"IF(F189=0,0,+F196/F189)","v":0.38575000000000004},{"$f":"IF(G189=0,0,+G196/G189)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0.38575000000000004},{"$f":"IF(F191=0,0,+F197/F191)","v":0.38574999999999998},{"$f":"IF(G191=0,0,+G197/G191)","v":0.38575000000000004},0.38575000000000004,0.38574999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":201.09108136752278},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":171.09900343752278},{"$f":"+E200+F195","v":141.09921050752277},{"$f":"+F200+G195","v":111.10713257752278},81.107339647522778,43.199671717522776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":132.12322637096216},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":112.41747873296217},{"$f":"IF(F194<>0,+E201+F194,0)","v":92.706662094962169},{"$f":"IF(G194<>0,+F201+G194,0)","v":73.000914456962164},53.290097818962167,28.383556180962167,2.1316282072803006E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":68.967854996560618},{"$f":"+E204","v":58.681524704560623},{"$f":"+F204","v":48.392548412560622},38.106218120560627,27.817241828560626,14.816115536560623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":10.286330291999995},{"$f":"+F194-F195","v":10.288976292000001},10.286330291999995,10.288976292000001,13.001126292000002,14.816115536560631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":68.967854996560618},"     End Excess Deferred",{"$f":"+E202-E203","v":58.681524704560623},{"$f":"+F202-F203","v":48.392548412560622},38.106218120560627,27.817241828560626,14.816115536560623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":68.967854996560618},{"$f":"+E194-E195","v":10.286330291999995},{"$f":"+F194-F195","v":10.288976292000001},{"$f":"+G194-G195","v":10.286330291999995},10.288976292000001,13.001126292000002,14.816115536560631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":1524.6021894019773},"     Begin Cumulative Difference",{"$f":"+$C246","v":1524.6021894019773},{"$f":"+E248","v":1609.1730894019774},{"$f":"+F248","v":1693.7639894019776},1586.8748894019777,1288.5257894019778,990.17668940197791,691.827589401978,393.47848940197804,95.129389401978074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":84.570900000000051},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":84.590900000000033},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":-106.88909999999996},-298.34909999999996,-298.34909999999996,-298.34909999999996,-298.34909999999996,-298.34909999999996,-298.34909999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":1609.1730894019774},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":1693.7639894019776},1586.8748894019777,1288.5257894019778,990.17668940197791,691.827589401978,393.47848940197804,95.129389401978074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":84.570900000000051},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":84.590900000000033},-106.88909999999996,-298.34909999999996,-298.34909999999996,-298.34909999999996,-298.34909999999996,-298.34909999999996,-95.129389401978074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0.25345000000000001},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0.25345000000000001},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0.37253676233522831},0.37253676233522831,0.37253676233522826,0.37253676233522826,0.3725367623352282,0.37253676233522826,0.3725367623352282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":21.434494605000015},{"$f":"IF(F246=0,0,F249*$C251)","v":21.439563605000011},{"$f":"IF(G246=0,0,G249*$C251)","v":-27.091042394999988},-75.616579394999988,-75.616579394999988,-75.616579394999988,-75.616579394999988,-75.616579394999988,-24.110543743931345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":21.434494605000015},{"$f":"+F249*F250","v":21.439563605000011},{"$f":"+G249*G250","v":-39.820119242926438},-111.14600775962926,-111.14600775962923,-111.14600775962923,-111.14600775962921,-111.14600775962923,-35.439194730740084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":588.11529456181268},"     Begin Cumulative DFIT",{"$f":"+C253","v":588.11529456181268},{"$f":"+E254","v":609.54978916681273},{"$f":"+F254","v":630.98935277181272},591.16923352888625,480.02322576925701,368.87721800962777,257.73121024999853,146.58520249036931,35.439194730740084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":609.54978916681273},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":630.98935277181272},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":591.16923352888625},480.02322576925701,368.87721800962777,257.73121024999853,146.58520249036931,35.439194730740084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0.38574999999999998},{"$f":"IF(F246=0,0,+F253/F246)","v":0.37879690704580565},{"$f":"IF(G246=0,0,+G253/G246)","v":0.37253676233522831},0.37253676233522831,0.37253676233522826,0.37253676233522826,0.3725367623352282,0.37253676233522826,0.3725367623352282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0.37879690704580565},{"$f":"IF(F248=0,0,+F254/F248)","v":0.37253676233522831},{"$f":"IF(G248=0,0,+G254/G248)","v":0.37253676233522831},0.37253676233522826,0.37253676233522826,0.3725367623352282,0.37253676233522826,0.3725367623352282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":588.11529456181268},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":609.54978916681273},{"$f":"+E257+F252","v":630.98935277181272},{"$f":"+F257+G252","v":591.16923352888625},480.02322576925701,368.87721800962777,257.73121024999853,146.58520249036931,35.439194730740084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":386.41042490393113},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":407.84491950893113},{"$f":"IF(F251<>0,+E258+F251,0)","v":429.28448311393112},{"$f":"IF(G251<>0,+F258+G251,0)","v":402.19344071893113},326.57686132393115,250.96028192893118,175.34370253393121,99.727123138931219,24.110543743931231,-1.1368683772161603E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":201.70486965788155},{"$f":"+E261","v":201.70486965788155},{"$f":"+F261","v":201.70486965788155},188.9757928099551,153.44636444532583,117.91693608069659,82.387507716067347,46.858079351438121,11.328650986808881,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,{"$f":"+BR261","v":1.4210854715202004E-13},1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},12.72907684792645,35.529428364629268,35.52942836462924,35.52942836462924,35.529428364629226,35.52942836462924,11.328650986808739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":201.70486965788155},"     End Excess Deferred",{"$f":"+E259-E260","v":201.70486965788155},{"$f":"+F259-F260","v":201.70486965788155},188.9757928099551,153.44636444532583,117.91693608069659,82.387507716067347,46.858079351438121,11.328650986808881,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,{"$f":"+BR259-BR260","v":1.4210854715202004E-13},1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":201.70486965788143},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":12.72907684792645},35.529428364629268,35.52942836462924,35.52942836462924,35.529428364629226,35.52942836462924,11.328650986808739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":8246.1208018217421},"     Begin Cumulative Difference",{"$f":"+$C265","v":8246.1208018217421},{"$f":"+E267","v":8735.4646218217422},{"$f":"+F267","v":9224.4884418217425},9713.5422618217417,9095.4160818217424,7369.7799018217429,5644.1437218217434,3918.5075418217434,2192.8713618217434,467.23518182174348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":489.34382000000005},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":489.02381999999989},489.05382000000009,-618.12617999999998,-1725.63618,-1725.63618,-1725.63618,-1725.63618,-1725.63618,-1725.63618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":8735.4646218217422},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":9224.4884418217425},9713.5422618217417,9095.4160818217424,7369.7799018217429,5644.1437218217434,3918.5075418217434,2192.8713618217434,467.23518182174348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":489.34382000000005},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":489.02381999999989},489.05382000000009,-618.12617999999998,-1725.63618,-1725.63618,-1725.63618,-1725.63618,-1725.63618,-467.23518182174348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0.25345000000000001},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0.25345000000000001},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0.25345000000000001},0.36576348489303945,0.36576348489303945,0.36576348489303945,0.36576348489303939,0.36576348489303939,0.36576348489303939,0.36576348489303945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":124.02419117900001},{"$f":"IF(F265=0,0,F268*$C270)","v":123.94308717899997},{"$f":"IF(G265=0,0,G268*$C270)","v":123.95069067900003},-156.664080321,-437.362489821,-437.362489821,-437.362489821,-437.362489821,-437.362489821,-118.42075683272088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":124.02419117900001},{"$f":"+F268*F269","v":123.94308717899997},{"$f":"+G268*G269","v":123.95069067900003},-226.08798570042217,-631.17470285431227,-631.17470285431227,-631.17470285431216,-631.17470285431216,-631.17470285431216,-170.89756836775382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":3180.9410993027368},"     Begin Cumulative DFIT",{"$f":"+C272","v":3180.9410993027368},{"$f":"+E273","v":3304.9652904817367},{"$f":"+F273","v":3428.9083776607367},3552.859068339737,3326.771082639315,2695.5963797850027,2064.4216769306904,1433.2469740763781,802.07227122206598,170.89756836775382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":3304.9652904817367},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":3428.9083776607367},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":3552.859068339737},3326.771082639315,2695.5963797850027,2064.4216769306904,1433.2469740763781,802.07227122206598,170.89756836775382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0.38574999999999998},{"$f":"IF(F265=0,0,+F272/F265)","v":0.3783388100760805},{"$f":"IF(G265=0,0,+G272/G265)","v":0.3717179981618105},0.36576348489303945,0.36576348489303945,0.36576348489303945,0.36576348489303939,0.36576348489303939,0.36576348489303939,0.36576348489303945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0.3783388100760805},{"$f":"IF(F267=0,0,+F273/F267)","v":0.3717179981618105},{"$f":"IF(G267=0,0,+G273/G267)","v":0.36576348489303945},0.36576348489303945,0.36576348489303945,0.36576348489303939,0.36576348489303939,0.36576348489303939,0.36576348489303945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":3180.9410993027368},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":3304.9652904817367},{"$f":"+E276+F271","v":3428.9083776607367},{"$f":"+F276+G271","v":3552.859068339737},3326.771082639315,2695.5963797850027,2064.4216769306904,1433.2469740763781,802.07227122206598,170.89756836775382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":2089.9793172217205},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":2214.0035084007204},{"$f":"IF(F270<>0,+E277+F270,0)","v":2337.9465955797205},{"$f":"IF(G270<>0,+F277+G270,0)","v":2461.8972862587207},2305.2332059377209,1867.8707161167208,1430.5082262957208,993.14573647472071,555.78324665372065,118.42075683272066,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":1090.9617820810163},{"$f":"+E280","v":1090.9617820810163},{"$f":"+F280","v":1090.9617820810163},1090.9617820810163,1021.5378767015941,827.72566366828187,633.91345063496965,440.10123760165749,246.28902456834533,52.476811535033164,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+BR280","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,69.423905379422166,193.81221303331228,193.81221303331228,193.81221303331216,193.81221303331216,193.81221303331216,52.476811535032937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":1090.9617820810163},"     End Excess Deferred",{"$f":"+E278-E279","v":1090.9617820810163},{"$f":"+F278-F279","v":1090.9617820810163},1090.9617820810163,1021.5378767015941,827.72566366828187,633.91345063496965,440.10123760165749,246.28902456834533,52.476811535033164,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+BR278-BR279","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":1090.9617820810163},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},69.423905379422166,193.81221303331228,193.81221303331228,193.81221303331216,193.81221303331216,193.81221303331216,52.476811535032937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":609.93403793055063},"     Begin Cumulative Difference",{"$f":"+$C284","v":609.93403793055063},{"$f":"+E286","v":648.83203793055065},{"$f":"+F286","v":687.74003793055067},726.63803793055069,765.53603793055072,716.40403793055077,579.23203793055075,442.06003793055072,304.88803793055069,167.7160379305507,30.544037930550701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":38.897999999999996},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":38.908000000000015},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":38.897999999999996},38.897999999999996,-49.131999999999991,-137.172,-137.172,-137.172,-137.172,-137.172,-137.172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":648.83203793055065},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":687.74003793055067},726.63803793055069,765.53603793055072,716.40403793055077,579.23203793055075,442.06003793055072,304.88803793055069,167.7160379305507,30.544037930550701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":38.897999999999996},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":38.908000000000015},38.897999999999996,38.897999999999996,-49.131999999999991,-137.172,-137.172,-137.172,-137.172,-137.172,-30.544037930550701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0.25345000000000001},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0.25345000000000001},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0.25345000000000001},0.25345000000000001,0.35885884977322574,0.35885884977322574,0.35885884977322574,0.3588588497732258,0.35885884977322585,0.35885884977322585,0.35885884977322602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":9.8586980999999998},{"$f":"IF(F284=0,0,F287*$C289)","v":9.8612326000000046},{"$f":"IF(G284=0,0,G287*$C289)","v":9.8586980999999998},9.8586980999999998,-12.452505399999998,-34.7662434,-34.7662434,-34.7662434,-34.7662434,-34.7662434,-7.7413864134980752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":9.8586980999999998},{"$f":"+F287*F288","v":9.8612326000000046},{"$f":"+G287*G288","v":9.8586980999999998},9.8586980999999998,-17.631453007058123,-49.225386141092919,-49.225386141092919,-49.225386141092926,-49.225386141092933,-49.225386141092933,-10.960998319187212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":235.28205513170988},"     Begin Cumulative DFIT",{"$f":"+C291","v":235.28205513170988},{"$f":"+E292","v":245.14075323170988},{"$f":"+F292","v":255.00198583170987},264.8606839317099,274.71938203170993,257.08792902465183,207.86254288355892,158.637156742466,109.41177060137308,60.186384460280145,10.960998319187212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":245.14075323170988},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":255.00198583170987},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":264.8606839317099},274.71938203170993,257.08792902465183,207.86254288355892,158.637156742466,109.41177060137308,60.186384460280145,10.960998319187212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0.38574999999999998},{"$f":"IF(F284=0,0,+F291/F284)","v":0.37781850910689635},{"$f":"IF(G284=0,0,+G291/G284)","v":0.3707825221271478},0.36450154011483815,0.35885884977322574,0.35885884977322574,0.35885884977322574,0.3588588497732258,0.35885884977322585,0.35885884977322585,0.35885884977322602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0.37781850910689635},{"$f":"IF(F286=0,0,+F292/F286)","v":0.3707825221271478},{"$f":"IF(G286=0,0,+G292/G286)","v":0.36450154011483815},0.35885884977322574,0.35885884977322574,0.35885884977322574,0.3588588497732258,0.35885884977322585,0.35885884977322585,0.35885884977322602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":235.28205513170988},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":245.14075323170988},{"$f":"+E295+F290","v":255.00198583170987},{"$f":"+F295+G290","v":264.8606839317099},274.71938203170993,257.08792902465183,207.86254288355892,158.637156742466,109.41177060137308,60.186384460280145,10.960998319187212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":154.58778191349805},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":164.44648001349805},{"$f":"IF(F289<>0,+E296+F289,0)","v":174.30771261349804},{"$f":"IF(G289<>0,+F296+G289,0)","v":184.16641071349804},194.02510881349804,181.57260341349803,146.80636001349802,112.04011661349801,77.273873213498007,42.507629813498006,7.7413864134980059,-6.9277916736609768E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":80.694273218211833},{"$f":"+E299","v":80.694273218211833},{"$f":"+F299","v":80.694273218211833},80.694273218211833,80.694273218211833,75.515325611153713,61.056182870060795,46.597040128967876,32.137897387874951,17.678754646782018,3.2196119056890851,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,{"$f":"+BR299","v":-5.1514348342607263E-14},-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,5.1789476070581255,14.459142741092919,14.459142741092919,14.459142741092926,14.459142741092933,14.459142741092933,3.2196119056891366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":80.694273218211833},"     End Excess Deferred",{"$f":"+E297-E298","v":80.694273218211833},{"$f":"+F297-F298","v":80.694273218211833},80.694273218211833,80.694273218211833,75.515325611153713,61.056182870060795,46.597040128967876,32.137897387874951,17.678754646782018,3.2196119056890851,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,{"$f":"+BR297-BR298","v":-5.1514348342607263E-14},-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14,-5.1514348342607263E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":80.69427321821189},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,5.1789476070581255,14.459142741092919,14.459142741092919,14.459142741092926,14.459142741092933,14.459142741092933,3.2196119056891366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":572.95991893535404},"     Begin Cumulative Difference",{"$f":"+$C322","v":572.95991893535404},{"$f":"+E324","v":547.16081893535409},{"$f":"+F324","v":521.36171893535413},495.56261893535412,469.76351893535411,443.9644189353541,418.17531893535414,369.25621893535413,297.22711893535416,225.19801893535418,153.16891893535421,81.139818935354228,9.1107189353542424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-25.799099999999989},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-25.799099999999989},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-25.799099999999989},-25.799099999999989,-25.799099999999989,-25.789099999999983,-48.919099999999986,-72.029099999999985,-72.029099999999985,-72.029099999999985,-72.029099999999985,-72.029099999999985,-72.029099999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":547.16081893535409},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":521.36171893535413},495.56261893535412,469.76351893535411,443.9644189353541,418.17531893535414,369.25621893535413,297.22711893535416,225.19801893535418,153.16891893535421,81.139818935354228,9.1107189353542424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-25.799099999999989},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-25.799099999999989},-25.799099999999989,-25.799099999999989,-25.799099999999989,-25.789099999999983,-48.919099999999986,-72.029099999999985,-72.029099999999985,-72.029099999999985,-72.029099999999985,-72.029099999999985,-9.1107189353542424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38574999999999998},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38574999999999998},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-6.538781894999997},{"$f":"IF(F322=0,0,F325*$C327)","v":-6.538781894999997},{"$f":"IF(G322=0,0,G325*$C327)","v":-6.538781894999997},-6.538781894999997,-6.538781894999997,-6.5362473949999957,-12.398545894999996,-18.255775394999997,-18.255775394999997,-18.255775394999997,-18.255775394999997,-18.255775394999997,-2.3091117141655326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-9.9520028249999957},{"$f":"+F325*F326","v":-9.9520028249999957},{"$f":"+G325*G326","v":-9.9520028249999939},-9.9520028249999957,-9.9520028249999957,-9.9481453249999952,-18.870542824999998,-27.785225324999995,-27.785225324999992,-27.785225324999992,-27.785225324999988,-27.785225324999988,-3.5144598293128979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":221.01928872931282},"     Begin Cumulative DFIT",{"$f":"+C329","v":221.01928872931282},{"$f":"+E330","v":211.06728590431283},{"$f":"+F330","v":201.11528307931283},191.16328025431284,181.21127742931284,171.25927460431285,161.31112927931287,142.44058645431286,114.65536112931287,86.870135804312866,59.084910479312875,31.299685154312886,3.5144598293128979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":211.06728590431283},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":201.11528307931283},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":191.16328025431284},181.21127742931284,171.25927460431285,161.31112927931287,142.44058645431286,114.65536112931287,86.870135804312866,59.084910479312875,31.299685154312886,3.5144598293128979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38574999999999998},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38574999999999993},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999993},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":221.01928872931282},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":211.06728590431283},{"$f":"+E333+F328","v":201.11528307931283},{"$f":"+F333+G328","v":191.16328025431284},181.21127742931284,171.25927460431285,161.31112927931287,142.44058645431286,114.65536112931287,86.870135804312866,59.084910479312875,31.299685154312886,3.5144598293128979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":145.2166914541655},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":138.6779095591655},{"$f":"IF(F327<>0,+E334+F327,0)","v":132.1391276641655},{"$f":"IF(G327<>0,+F334+G327,0)","v":125.6003457691655},119.0615638741655,112.5227819791655,105.98653458416551,93.587988689165513,75.332213294165513,57.076437899165512,38.820662504165512,20.564887109165515,2.3091117141655175,-1.5099033134902129E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":75.80259727514732},{"$f":"+E337","v":72.389376345147326},{"$f":"+F337","v":68.976155415147332},65.562934485147338,62.149713555147336,58.736492625147335,55.324594695147333,48.85259776514733,39.323147835147331,29.793697905147337,20.264247975147342,10.73479804514735,1.2053481151473591,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,{"$f":"+BR337","v":-6.2172489379008766E-15},-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":3.4132209299999987},{"$f":"+F327-F328","v":3.4132209299999987},3.4132209299999969,3.4132209299999987,3.4132209299999987,3.4118979299999994,6.4719969300000013,9.5294499299999984,9.5294499299999949,9.5294499299999949,9.5294499299999913,9.5294499299999913,1.2053481151473653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":75.80259727514732},"     End Excess Deferred",{"$f":"+E335-E336","v":72.389376345147326},{"$f":"+F335-F336","v":68.976155415147332},65.562934485147338,62.149713555147336,58.736492625147335,55.324594695147333,48.85259776514733,39.323147835147331,29.793697905147337,20.264247975147342,10.73479804514735,1.2053481151473591,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,{"$f":"+BR335-BR336","v":-6.2172489379008766E-15},-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15,-6.2172489379008766E-15]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":75.80259727514732},{"$f":"+E327-E328","v":3.4132209299999987},{"$f":"+F327-F328","v":3.4132209299999987},{"$f":"+G327-G328","v":3.4132209299999969},3.4132209299999987,3.4132209299999987,3.4118979299999994,6.4719969300000013,9.5294499299999984,9.5294499299999949,9.5294499299999949,9.5294499299999913,9.5294499299999913,1.2053481151473653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":2316.3512215919591},"     Begin Cumulative Difference",{"$f":"+$C360","v":2316.3512215919591},{"$f":"+E362","v":2151.2549215919589},{"$f":"+F362","v":1986.158621591959},1821.0623215919591,1655.9660215919591,1490.8697215919592,1325.7734215919593,1160.6771215919593,995.58082159195942,830.48452159195949,665.38822159195956,500.29192159195958,335.19562159195959,170.09932159195961,5.003021591959623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-165.09629999999999},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-165.09629999999999},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-165.09629999999999},-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":2151.2549215919589},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":1986.158621591959},1821.0623215919591,1655.9660215919591,1490.8697215919592,1325.7734215919593,1160.6771215919593,995.58082159195942,830.48452159195949,665.38822159195956,500.29192159195958,335.19562159195959,170.09932159195961,5.003021591959623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-165.09629999999999},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-165.09629999999999},-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-165.09629999999999,-5.003021591959623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38575000000000004},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-41.843657234999995},{"$f":"IF(F360=0,0,F363*$C365)","v":-41.843657234999995},{"$f":"IF(G360=0,0,G363*$C365)","v":-41.843657234999995},-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-41.843657234999995,-1.2680158224821665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-63.68589772499999},{"$f":"+F363*F364","v":-63.685897725000004},{"$f":"+G363*G364","v":-63.68589772499999},-63.68589772499999,-63.685897724999982,-63.685897724999982,-63.685897724999975,-63.685897724999975,-63.685897724999975,-63.685897724999975,-63.685897724999975,-63.685897724999975,-63.685897724999982,-63.685897724999975,-1.9299155790984202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":893.5324837290982},"     Begin Cumulative DFIT",{"$f":"+C367","v":893.5324837290982},{"$f":"+E368","v":829.84658600409819},{"$f":"+F368","v":766.16068827909817},702.47479055409815,638.78889282909813,575.10299510409811,511.41709737909815,447.73119965409819,384.04530192909823,320.35940420409827,256.67350647909831,192.98760875409835,129.30171102909839,65.615813304098396,1.9299155790984202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":829.84658600409819},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":766.16068827909817},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":702.47479055409815},638.78889282909813,575.10299510409811,511.41709737909815,447.73119965409819,384.04530192909823,320.35940420409827,256.67350647909831,192.98760875409835,129.30171102909839,65.615813304098396,1.9299155790984202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38575000000000004},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38575000000000004},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":893.5324837290982},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":829.84658600409819},{"$f":"+E371+F366","v":766.16068827909817},{"$f":"+F371+G366","v":702.47479055409815},638.78889282909813,575.10299510409811,511.41709737909815,447.73119965409819,384.04530192909823,320.35940420409827,256.67350647909831,192.98760875409835,129.30171102909839,65.615813304098396,1.9299155790984202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":587.07921711248207},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":545.23555987748205},{"$f":"IF(F365<>0,+E372+F365,0)","v":503.39190264248202},{"$f":"IF(G365<>0,+F372+G365,0)","v":461.548245407482},419.70458817248198,377.86093093748195,336.01727370248193,294.17361646748191,252.32995923248191,210.48630199748192,168.64264476248192,126.79898752748193,84.955330292481932,43.111673057481937,1.2680158224819422,-2.2426505097428162E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":306.45326661661613},{"$f":"+E375","v":284.61102612661614},{"$f":"+F375","v":262.76878563661614},240.92654514661615,219.08430465661615,197.24206416661616,175.39982367661617,153.55758318661617,131.71534269661618,109.8731022066162,88.030861716616215,66.188621226616235,44.346380736616254,22.504140246616267,0.66189975661628608,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,{"$f":"+BR375","v":3.2418512319054571E-14},3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":21.842240489999995},{"$f":"+F365-F366","v":21.842240490000009},21.842240489999995,21.842240489999995,21.842240489999988,21.842240489999988,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.842240489999988,21.84224048999998,0.66189975661625366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":306.45326661661613},"     End Excess Deferred",{"$f":"+E373-E374","v":284.61102612661614},{"$f":"+F373-F374","v":262.76878563661614},240.92654514661615,219.08430465661615,197.24206416661616,175.39982367661617,153.55758318661617,131.71534269661618,109.8731022066162,88.030861716616215,66.188621226616235,44.346380736616254,22.504140246616267,0.66189975661628608,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,{"$f":"+BR373-BR374","v":3.2418512319054571E-14},3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14,3.2418512319054571E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":306.45326661661619},{"$f":"+E365-E366","v":21.842240489999995},{"$f":"+F365-F366","v":21.842240490000009},{"$f":"+G365-G366","v":21.842240489999995},21.842240489999995,21.842240489999988,21.842240489999988,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.842240489999988,21.84224048999998,0.66189975661625366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":1841.8739849999993},{"$f":"SUM(E493:CI493)","v":1841.8739849999995},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":44.356071285738984},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":39.433147488000003},52.857220364753118,140.49777145605142,272.77717671699963,283.87103809559505,272.11502155903429,275.1724745590343,250.97169718121381,98.307644696125848,34.591302325689107,31.371690419999972,23.047588605147354,21.84224048999998,0.66189975661625366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":44.356071285738984},{"$f":"SUM(F498:F518)","v":39.433147488000003},52.857220364753118,140.49777145605142,272.77717671699963,283.87103809559505,272.11502155903429,275.1724745590343,250.97169718121381,98.307644696125848,34.591302325689107,31.371690419999972,23.047588605147354,21.84224048999998,0.66189975661625366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":8.5849877977389966},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0.22929177599999984},{"$f":"+F148","v":3.8887097759999998},4.586351804826684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":10.286330291999995},{"$f":"+F205","v":10.288976292000001},10.286330291999995,10.288976292000001,13.001126292000002,14.816115536560631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},12.72907684792645,35.529428364629268,35.52942836462924,35.52942836462924,35.529428364629226,35.52942836462924,11.328650986808739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,69.423905379422166,193.81221303331228,193.81221303331228,193.81221303331216,193.81221303331216,193.81221303331216,52.476811535032937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,5.1789476070581255,14.459142741092919,14.459142741092919,14.459142741092926,14.459142741092933,14.459142741092933,3.2196119056891366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":3.4132209299999987},{"$f":"+F338","v":3.4132209299999987},3.4132209299999969,3.4132209299999987,3.4132209299999987,3.4118979299999994,6.4719969300000013,9.5294499299999984,9.5294499299999949,9.5294499299999949,9.5294499299999913,9.5294499299999913,1.2053481151473653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":21.842240489999995},{"$f":"+F376","v":21.842240490000009},21.842240489999995,21.842240489999995,21.842240489999988,21.842240489999988,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.84224048999998,21.842240489999988,21.84224048999998,0.66189975661625366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"399","index":45,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!P:P,'Plant Balance '!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!R:R,'ACCUM DEPR'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!D:D,'Depreciation Expense'!B:B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!D:D,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"pivot","index":46,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Est\nLife"," 20  00"]
["Vintage","(Multiple Items)"]
[]
["Row Labels","Sum of NTV"]
["3750",64350.270000000004]
["3761",1221365.600000001]
["3762",17289.859999999997]
["376G",1174546.7500000007]
["3790",336587.19]
["3801",1007534.7999999996]
["380G",1590475.8599999994]
["3810",156306.94999999998]
["3820",279169.11000000004]
["3830",66122.680000000008]
["3840",489.44000000000005]
["3870",16825.229999999996]
["3900",27026.980000000003]
["3910",59598.889999999992]
["3912",3429.79]
["3922",47.150000000000006]
["3940",13397.61]
["3960",23374.399999999998]
["Grand Total",6057938.5600000033]

{"sheet":"CY_TAX_BASIS","index":47,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Key\nCode","(Multiple Items)"]
["EY Notes","(Multiple Items)"]
[]
["Row Labels","Sum of Acquired\nValue","Sum of Salv/168 Allow\nSec 179","Sum of Current Accum Depr","Sum of NTV"]
["3030",2113641.38,0,2113641.38,0]
["375",325951.24,162975.62,50297.64,112677.98000000001]
["3761",19893716.649999972,4890179.3699999945,9985889.2700000312,5017648.0100000016]
["3762",6876603.4999999953,964595.56999999983,5448744.7199999988,463263.2100000002]
["376G",3414603.4099999992,1694112.2400000002,404849.83000000007,1315641.3400000003]
["378",724152.58,320253.09000000003,63305.45,340594.04000000004]
["379",1956813.2400000002,1148942.9400000002,340527.82999999996,467342.47000000003]
["3801",10953168.919999994,3338379.1000000006,4846875.3399999989,2767914.4799999925]
["3802",702179.8600000001,-51151.3,699110.46,54220.700000000019]
["380G",5518839.4600000009,2700628.6100000003,535615.98999999987,2282594.86]
["381",2449417.5800000015,475746.80999999988,1553999.2900000012,419671.47999999969]
["3811",4708,4708,0,0]
["382",2722196.6999999988,971584.34000000043,978479.43999999971,772132.91999999981]
["383",919983.36,207056.08,473680.14000000025,239247.14000000007]
["384",373043.46999999945,56579.35,279554.01999999979,36910.100000000013]
["385",21264.7,53.879999999999995,21183.519999999997,27.300000000000026]
["387",621865.87000000034,212119.85,266826.96999999974,142919.05000000005]
["390",1620566.8200000008,119421.82,544689.68999999959,956455.31000000041]
["3910",384935.12999999995,176049.52000000002,72864.879999999976,136020.72999999998]
["3912",491257.87000000064,102546.12999999999,385073.39000000007,3638.35]
["3913",66757.889999999985,4935.2700000000004,59417.559999999983,2405.06]
["3914",12372.96,11909.47,347.15,116.34000000000003]
["3920",22980.960000000003,0,22980.960000000003,0]
["3922",1557359.77,299825.83999999997,705481.11999999988,552052.81000000006]
["3924",22709.1,0,22709.1,0]
["393",11235.800000000001,5515.6500000000005,3496.3700000000003,2223.7800000000002]
["394",180377.88999999998,60208.14,90899.999999999971,29269.750000000004]
["396",355061.14999999997,145835.19,143902.18000000002,65323.78]
["397",160457.57999999993,44925.779999999992,93498.030000000144,22033.769999999982]
["398",60638.999999999971,5949,44005.249999999971,10684.749999999998]
["#N/A",8435.7099999999991,0,0,8435.7099999999991]
["Grand Total",64547297.54999996,18073885.359999996,30251946.970000029,16221465.219999997]

{"sheet":"CY_Report","index":48,"n_rows":9660,"n_cols":24,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["FN43 CEN FL"]
["Report as of 12/31/2017"]
[]
[null,null,null,{"$f":"IF(X4=\"\",\"\",IF(LEN(X4)=3,X4&0,LEFT(X4,4)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4-O4-T4","v":0},""]
["Sys No","Ext","Description","FERC Code","FERC Code upd","G/L Expense Acct No","G/L Asset Acct No","G/L Accum Acct No","In Svc \nDate","Vintage","Location","Acquired\nValue","P\nT","Est\nLife","Salv/168 Allow\nSec 179","Depreciable\nBasis","Prior\nThru","Prior Accum\nDepreciation","Current YTD Depreciation","Current Accum Depr","Key\nCode","EY Notes","NTV","FERC Code (Original)"]
["000001","000","COLE 237L FILE DESERT SAGE",{"$f":"IF(X6=\"\",\"\",IF(LEN(X6)=3,X6&0,LEFT(X6,4)))","v":"3913"},{"$f":"VLOOKUP(D6,'FERC Code upd'!A:B,2,0)","v":"3913"},null,"FN43-00000-1010-3913","FN43-00000-1080-3913","1985-01-01","1997 & Prior","SANFORD",858.46,"P"," 05  00",0,858.46,"2008-12-31",858.46,0,858.46,null,null,{"$f":"L6-O6-T6","v":0},"3913"]
["000002","000","IBM WHEELWRITER TYPEWRITER",{"$f":"IF(X7=\"\",\"\",IF(LEN(X7)=3,X7&0,LEFT(X7,4)))","v":"3910"},{"$f":"VLOOKUP(D7,'FERC Code upd'!A:B,2,0)","v":"3910"},null,"FN43-00000-1010-3910","FN43-00000-1080-3910","1989-01-01","1997 & Prior","SANFORD",740.94,"P"," 07  00",0,740.94,"2008-12-31",740.94,0,740.94,"s",null,{"$f":"L7-O7-T7","v":0},"3910"]
["000003","000","REMOTE CONTROL ADAPTER SWITCH","3970",{"$f":"VLOOKUP(D8,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1974-01-01","1997 & Prior","SANFORD",119.14,"R"," 28  00",0,119.14,"1993-04-30",119.14,0,119.14,"s",null,0,"3970"]
["000004","000","G.E. BASE TRANSMITTER","3970",{"$f":"VLOOKUP(D9,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1978-01-01","1997 & Prior","SANFORD",1395.47,"R"," 28  00",0,1395.47,"1999-08-31",1395.47,0,1395.47,"s",null,0,"3970"]
["000005","000","9in AMERICAN PRESSURE RECORDER","3870",{"$f":"VLOOKUP(D10,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1974-01-01","1997 & Prior","SANFORD",192.7,"R"," 28  00",0,192.7,"1993-04-30",192.7,0,192.7,"s",null,0,"3870"]
["000006","000","5 HP MOTOR&PUMP-LP TRUCK LOAD","3870",{"$f":"VLOOKUP(D11,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1974-01-01","1997 & Prior","SANFORD",1940.72,"R"," 28  00",0,1940.72,"1996-12-31",1940.72,0,1940.72,"s",null,0,"3870"]
["000007","000","PDA OSCILLATOR","3870",{"$f":"VLOOKUP(D12,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1975-01-01","1997 & Prior","SANFORD",374.84,"R"," 28  00",0,374.84,"2003-12-31",374.84,0,374.84,"s",null,0,"3870"]
["000008","000","MOD 400 FLAME PACK","3870",{"$f":"VLOOKUP(D13,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1978-01-01","1997 & Prior","SANFORD",2084.8000000000002,"R"," 28  00",0,2084.8000000000002,"2006-12-31",2084.8000000000002,0,2084.8000000000002,"s",null,0,"3870"]
["000009","000","MODEL SCC PIN POINTERS","3870",{"$f":"VLOOKUP(D14,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1982-01-01","1997 & Prior","SANFORD",335.88,"P"," 15  00",0,335.88,"2010-05-31",335.88,0,335.88,null,null,0,"3870"]
["000010","000","MODEL SCC PIN POINTERS","3870",{"$f":"VLOOKUP(D15,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1982-01-01","1997 & Prior","SANFORD",335.88,"P"," 15  00",0,335.88,"2010-05-31",335.88,0,335.88,null,null,0,"3870"]
["000011","000","J.W. MOD inHin LEAK DETECTORS","3870",{"$f":"VLOOKUP(D16,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1985-01-01","1997 & Prior","SANFORD",497.14,"P"," 15  00",0,497.14,"2010-05-31",497.14,0,497.14,null,null,0,"3870"]
["000012","000","RIGID CI PIPE CUTTERS NO. 468","3980",{"$f":"VLOOKUP(D17,'FERC Code upd'!A:B,2,0)","v":"398"},null,"FN43-00000-1010-3980","FN43-00000-1080-3980","1986-01-01","1997 & Prior","SANFORD",529.26,"P"," 15  00",0,529.26,"2010-05-31",529.26,0,529.26,null,null,0,"3980"]
["000013","000","MOD SCC PIN POINTERS-LEAK DET","3870",{"$f":"VLOOKUP(D18,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1986-01-01","1997 & Prior","SANFORD",669.9,"P"," 15  00",0,669.9,"2010-05-31",669.9,0,669.9,null,null,0,"3870"]
["000014","000","SQUEEZE OFF TOOL 8in STEEL PIPE","3870",{"$f":"VLOOKUP(D19,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","1990-01-01","1997 & Prior","SANFORD",6068.77,"P"," 20  00",0,6068.77,"2010-05-31",6068.77,0,6068.77,"s",null,0,"3870"]
["000015","000","LAND FOR PLANT AND WAREHOUSE","",{"$f":"VLOOKUP(D20,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},null,"FN43","FN43","1965-01-01","1997 & Prior","SANFORD",777.71,"R"," 99  00",0,777.71,null,0,0,0,null,"Blank FERC Code",777.71]
["000016","000","LAND FOR OFFICE","",{"$f":"VLOOKUP(D21,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},null,"FN43","FN43","1965-01-01","1997 & Prior","SANFORD",7658,"R"," 99  00",0,7658,null,0,0,0,null,"Blank FERC Code",7658]
["000017","000","HARP HAND TRUCK","3930",{"$f":"VLOOKUP(D22,'FERC Code upd'!A:B,2,0)","v":"393"},null,"FN43-00000-1010-3930","FN43-00000-1080-3930","1976-01-01","1997 & Prior","SANFORD",66.44,"R"," 28  00",0,66.44,"1993-04-30",66.44,0,66.44,"s",null,0,"3930"]
["000018","000","PANASONIC PRINTER KXP1624","3912",{"$f":"VLOOKUP(D23,'FERC Code upd'!A:B,2,0)","v":"3912"},null,"FN43-00000-1010-3912","FN43-00000-1080-3912","1991-01-01","1997 & Prior","SANFORD",397.5,"P"," 05  00",0,397.5,"2008-12-31",397.5,0,397.5,"sm",null,0,"3912"]
["000019","000","ROCKWELL HI-PRESSURE GUN","3940",{"$f":"VLOOKUP(D24,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1972-01-01","1997 & Prior","SANFORD",170.03,"R"," 28  00",0,170.03,"1993-04-30",170.03,0,170.03,"s",null,0,"3940"]
["000020","000","WELDING OUTFIT (AIRCRAFT)","3940",{"$f":"VLOOKUP(D25,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1973-01-01","1997 & Prior","SANFORD",201.76,"R"," 28  00",0,201.76,"1993-04-30",201.76,0,201.76,"s",null,0,"3940"]
["000021","000","#400 SOIL RESISTANT METER","3940",{"$f":"VLOOKUP(D26,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1976-01-01","1997 & Prior","SANFORD",417.68,"R"," 28  00",0,417.68,"1993-04-30",417.68,0,417.68,"s",null,0,"3940"]
["000022","000","DAYTON HAND DOLLY","3940",{"$f":"VLOOKUP(D27,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1978-01-01","1997 & Prior","SANFORD",107.95,"R"," 28  00",0,107.95,"1993-04-30",107.95,0,107.95,"s",null,0,"3940"]
["000023","000","KEE LAWN MOWER","3940",{"$f":"VLOOKUP(D28,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1978-01-01","1997 & Prior","SANFORD",445.2,"R"," 28  00",0,445.2,"1993-04-30",445.2,0,445.2,"s",null,0,"3940"]
["000024","000","RIGID WHEEL CUTTER","3940",{"$f":"VLOOKUP(D29,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1980-01-01","1997 & Prior","SANFORD",60.59,"R"," 28  00",0,60.59,"1993-04-30",60.59,0,60.59,"s",null,0,"3940"]
["000025","000","SOCKET & SADDLE FUSION JOINING","3940",{"$f":"VLOOKUP(D30,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1980-01-01","1997 & Prior","SANFORD",1572.49,"R"," 28  00",0,1572.49,"2008-12-31",1572.49,0,1572.49,"s",null,0,"3940"]
["000026","000","PIPE & CABLE LOCATOR","3940",{"$f":"VLOOKUP(D31,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1980-01-01","1997 & Prior","SANFORD",403.52,"R"," 28  00",0,403.52,"2005-06-30",403.52,0,403.52,"s",null,0,"3940"]
["000027","000","AMMONIA CYLINDER","3940",{"$f":"VLOOKUP(D32,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1985-01-01","1997 & Prior","SANFORD",251.34,"P"," 15  00",0,251.34,"2010-05-31",251.34,0,251.34,null,null,0,"3940"]
["000028","000","REGENT PIPE SQUEEZE TOOL","3940",{"$f":"VLOOKUP(D33,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1986-01-01","1997 & Prior","SANFORD",1487.35,"P"," 15  00",0,1487.35,"2010-05-31",1487.35,0,1487.35,null,null,0,"3940"]
["000029","000","WHEELER HYDRAULIC PIPE CUTTER","3940",{"$f":"VLOOKUP(D34,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1987-01-01","1997 & Prior","SANFORD",865.62,"P"," 20  00",0,865.62,"2010-05-31",865.62,0,865.62,"s",null,0,"3940"]
["000030","000","3in ADAPTERS","3940",{"$f":"VLOOKUP(D35,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1989-01-01","1997 & Prior","SANFORD",4209.9799999999996,"P"," 20  00",0,4209.9799999999996,"2010-05-31",4209.9799999999996,0,4209.9799999999996,"s",null,0,"3940"]
["000031","000","4in ADAPTERS","3940",{"$f":"VLOOKUP(D36,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1989-01-01","1997 & Prior","SANFORD",4209.99,"P"," 20  00",0,4209.99,"2010-05-31",4209.99,0,4209.99,"s",null,0,"3940"]
["000032","000","PIPE HORN & CABLE DETECTOR","3940",{"$f":"VLOOKUP(D37,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1991-01-01","1997 & Prior","SANFORD",1044.45,"P"," 20  00",0,1044.45,"2010-05-31",1044.45,0,1044.45,"s",null,0,"3940"]
["000033","002","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D38,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1977-01-01","1997 & Prior","SEMINOLE COUNTY",21888.13,"R"," 28  00",0,21888.13,"1994-02-28",21888.13,0,21888.13,"s",null,0,"3801"]
["000034","002","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D39,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1978-01-01","1997 & Prior","SEMINOLE COUNTY",24578.05,"R"," 28  00",0,24578.05,"1995-12-31",24578.05,0,24578.05,"s",null,0,"3801"]
["000035","000","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D40,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1979-01-01","1997 & Prior","SEMINOLE COUNTY",26779.67,"R"," 28  00",0,26779.67,"2010-05-31",26725.91,0,26725.91,"s",null,53.759999999998399,"3801"]
["000036","000","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D41,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1980-01-01","1997 & Prior","SEMINOLE COUNTY",30581.49,"R"," 28  00",0,30581.49,"1995-12-31",30581.49,0,30581.49,"s",null,0,"3801"]
["000037","000","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D42,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1981-01-01","1997 & Prior","SEMINOLE COUNTY",20968.97,"P"," 15  00",0,20968.97,"2010-05-31",20968.97,0,20968.97,null,null,0,"3801"]
["000038","006","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D43,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1982-01-01","1997 & Prior","SEMINOLE COUNTY",65131.49,"P"," 15  00",0,65131.49,"1995-11-30",65131.49,0,65131.49,null,null,0,"3801"]
["000039","000","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D44,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1983-01-01","1997 & Prior","SEMINOLE COUNTY",52855.97,"P"," 15  00",0,52855.97,"1996-05-31",52855.97,0,52855.97,null,null,0,"3801"]
["000040","000","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D45,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1984-01-01","1997 & Prior","SEMINOLE COUNTY",69768.12,"P"," 15  00",0,69768.12,"1996-12-31",69768.12,0,69768.12,null,null,0,"3801"]
["000041","000","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D46,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1985-01-01","1997 & Prior","SEMINOLE COUNTY",30602.99,"P"," 15  00",0,30602.99,"1998-06-30",30602.99,0,30602.99,null,null,0,"3801"]
["000042","000","PLASTIC SERVICES 5/8in","3801",{"$f":"VLOOKUP(D47,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1986-01-01","1997 & Prior","SEMINOLE COUNTY",22409.72,"P"," 15  00",0,22409.72,"1994-09-30",22409.72,0,22409.72,null,null,0,"3801"]
["000043","002","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D48,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1984-01-01","1997 & Prior","SEMINOLE COUNTY",837.39,"P"," 15  00",0,837.39,"1995-11-30",837.39,0,837.39,null,null,0,"3801"]
["000044","005","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D49,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1985-01-01","1997 & Prior","SEMINOLE COUNTY",1616.13,"P"," 15  00",0,1616.13,"2017-07-31",1616.13,0,1616.13,"d",null,0,"3801"]
[null,"006","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D50,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1985-01-01","1997 & Prior","SEMINOLE COUNTY",923.51,"P"," 15  00",0,923.51,"2002-11-30",923.51,0,923.51,null,null,0,"3801"]
["000047","003","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D51,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",1043.3699999999999,"P"," 20  00",0,1043.3699999999999,"1993-08-31",1043.3699999999999,0,1043.3699999999999,"ds",null,0,"3801"]
[null,"005","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D52,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",347.79,"P"," 20  00",0,347.79,"1993-08-31",347.79,0,347.79,"ds",null,0,"3801"]
[null,"006","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D53,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",3130.09,"P"," 20  00",0,3130.09,"1993-08-31",3130.09,0,3130.09,"s",null,0,"3801"]
["000048","000","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D54,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1989-01-01","1997 & Prior","SEMINOLE COUNTY",4936.0200000000004,"P"," 20  00",0,4936.0200000000004,"1999-07-31",4936.0200000000004,0,4936.0200000000004,"s",null,0,"3801"]
["000050","002","PLASTIC SERVICES 3/4in","3801",{"$f":"VLOOKUP(D55,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1992-01-01","1997 & Prior","SEMINOLE COUNTY",1536.21,"P"," 20  00",0,1536.21,"2010-05-31",1536.21,0,1536.21,"s",null,0,"3801"]
["000052","000","PLASTIC SERVICES 1in","3801",{"$f":"VLOOKUP(D56,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1982-01-01","1997 & Prior","SEMINOLE COUNTY",391.74,"P"," 15  00",0,391.74,"2010-05-31",391.74,0,391.74,null,null,0,"3801"]
["000053","006","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D57,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1984-01-01","1997 & Prior","SEMINOLE COUNTY",28.47,"P"," 15  00",0,28.47,"1994-09-30",28.47,0,28.47,null,null,0,"3801"]
["000054","005","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D58,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1985-01-01","1997 & Prior","SEMINOLE COUNTY",921.41,"P"," 15  00",0,921.41,"2017-07-31",921.41,0,921.41,"d",null,0,"3801"]
[null,"006","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D59,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1985-01-01","1997 & Prior","SEMINOLE COUNTY",921.41,"P"," 15  00",0,921.41,"2017-09-30",921.41,0,921.41,"d",null,0,"3801"]
["000055","000","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D60,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1986-01-01","1997 & Prior","SEMINOLE COUNTY",3585.62,"P"," 15  00",0,3585.62,"2010-05-31",3585.62,0,3585.62,null,null,0,"3801"]
["000056","000","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D61,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",8808.3799999999992,"P"," 20  00",0,8808.3799999999992,"1998-06-30",8808.3799999999992,0,8808.3799999999992,"s",null,0,"3801"]
["000057","000","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D62,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1987-01-01","1997 & Prior","SEMINOLE COUNTY",18521.5,"P"," 20  00",0,18521.5,"1994-11-30",18521.5,0,18521.5,"s",null,0,"3801"]
["000058","000","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D63,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1989-01-01","1997 & Prior","SEMINOLE COUNTY",16637.88,"P"," 20  00",0,16637.88,"2002-08-31",16637.88,0,16637.88,"s",null,0,"3801"]
["000059","000","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D64,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1990-01-01","1997 & Prior","SEMINOLE COUNTY",18171.84,"P"," 20  00",0,18171.84,"2010-05-31",18171.84,0,18171.84,"s",null,0,"3801"]
["000060","000","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D65,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1991-01-01","1997 & Prior","SEMINOLE COUNTY",20508.5,"P"," 20  00",0,20508.5,"2010-05-31",20508.5,0,20508.5,"sm",null,0,"3801"]
["000061","000","PLASTIC SERVICES 1 1/4in","3801",{"$f":"VLOOKUP(D66,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1992-01-01","1997 & Prior","SEMINOLE COUNTY",11253.06,"P"," 20  00",0,11253.06,"2010-05-31",11253.06,0,11253.06,"s",null,0,"3801"]
["000062","000","PLASTIC SERVICES 1 1/2in","3801",{"$f":"VLOOKUP(D67,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1986-01-01","1997 & Prior","SEMINOLE COUNTY",1878.03,"P"," 15  00",0,1878.03,"2010-05-31",1878.03,0,1878.03,null,null,0,"3801"]
["000063","010","STEEL SERVICES 1/2in","3802",{"$f":"VLOOKUP(D68,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1971-01-01","1997 & Prior","SEMINOLE COUNTY",899.95,"R"," 28  00",0,899.95,"1993-12-31",899.95,0,899.95,"s",null,0,"3802"]
["000064","008","STEEL SERVICES 1/2in","3802",{"$f":"VLOOKUP(D69,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1972-01-01","1997 & Prior","SEMINOLE COUNTY",63.74,"R"," 28  00",0,63.74,"2000-12-31",63.74,0,63.74,"s",null,0,"3802"]
["000065","006","STEEL SERVICES 1/2in","3802",{"$f":"VLOOKUP(D70,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1973-01-01","1997 & Prior","SEMINOLE COUNTY",2488.62,"R"," 28  00",0,2488.62,"1994-08-31",2488.62,0,2488.62,"s",null,0,"3802"]
["000066","012","STEEL SERVICES 1/2in",{"$f":"IF(X71=\"\",\"\",IF(LEN(X71)=3,X71&0,LEFT(X71,4)))","v":"3802"},{"$f":"VLOOKUP(D71,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1974-01-01","1997 & Prior","SEMINOLE COUNTY",3311.68,"R"," 28  00",0,3311.68,"1997-07-31",3311.68,0,3311.68,"s",null,{"$f":"L71-O71-T71","v":0},"3802"]
["000067","002","STEEL SERVICES 1/2in","3802",{"$f":"VLOOKUP(D72,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1975-01-01","1997 & Prior","SEMINOLE COUNTY",397.21,"R"," 28  00",0,397.21,"2000-02-29",397.21,0,397.21,"s",null,0,"3802"]
["000070","002","PLASTIC SERVICES 2in","3801",{"$f":"VLOOKUP(D73,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1989-01-01","1997 & Prior","SEMINOLE COUNTY",665.78,"P"," 20  00",0,665.78,"2004-06-30",665.78,0,665.78,"s",null,0,"3801"]
["000071","000","PLASTIC SERVICES 2in","3801",{"$f":"VLOOKUP(D74,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",1022.16,"P"," 20  00",0,1022.16,"2010-05-31",1022.16,0,1022.16,"s",null,0,"3801"]
["000072","004","STEEL SERVICES 1/2in","3802",{"$f":"VLOOKUP(D75,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1977-01-01","1997 & Prior","SEMINOLE COUNTY",1099.6300000000001,"R"," 28  00",0,1099.6300000000001,"2000-10-31",1099.6300000000001,0,1099.6300000000001,"s",null,0,"3802"]
["000073","000","PLASTIC SERVICES 2in","3801",{"$f":"VLOOKUP(D76,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1990-01-01","1997 & Prior","SEMINOLE COUNTY",1057.05,"P"," 20  00",0,1057.05,"2010-05-31",1057.05,0,1057.05,"s",null,0,"3801"]
["000074","000","PLASTIC SERVICES 2in","3801",{"$f":"VLOOKUP(D77,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1991-01-01","1997 & Prior","SEMINOLE COUNTY",568.09,"P"," 20  00",0,568.09,"2010-05-31",568.09,0,568.09,"s",null,0,"3801"]
["000075","000","PLASTIC SERVICES 2in","3801",{"$f":"VLOOKUP(D78,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1992-01-01","1997 & Prior","SEMINOLE COUNTY",1327.98,"P"," 20  00",0,1327.98,"2010-05-31",1327.98,0,1327.98,"s",null,0,"3801"]
["000081","016","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D79,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1973-01-01","1997 & Prior","SEMINOLE COUNTY",558.04999999999995,"R"," 28  00",0,558.04999999999995,"1994-08-31",558.04999999999995,0,558.04999999999995,"s",null,0,"3802"]
["000082","004","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D80,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1974-01-01","1997 & Prior","SEMINOLE COUNTY",5883.94,"R"," 28  00",0,5883.94,"2000-03-31",5883.94,0,5883.94,"s",null,0,"3802"]
["000083","000","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D81,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1975-01-01","1997 & Prior","SEMINOLE COUNTY",2071.0500000000002,"R"," 28  00",0,2071.0500000000002,"2000-03-31",2071.0500000000002,0,2071.0500000000002,"s",null,0,"3802"]
["000084","000","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D82,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1976-01-01","1997 & Prior","SEMINOLE COUNTY",9212,"R"," 28  00",0,9212,"2000-12-31",9212,0,9212,"s",null,0,"3802"]
["000085","000","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D83,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1977-01-01","1997 & Prior","SEMINOLE COUNTY",2136,"R"," 28  00",0,2136,"2002-11-30",2136,0,2136,"s",null,0,"3802"]
["000086","002","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D84,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1978-01-01","1997 & Prior","SEMINOLE COUNTY",1181.25,"R"," 28  00",0,1181.25,"2002-11-30",1181.25,0,1181.25,"s",null,0,"3802"]
["000087","004","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D85,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1979-01-01","1997 & Prior","SEMINOLE COUNTY",469.89,"R"," 28  00",0,469.89,"2010-05-31",468.94,0,468.94,"s",null,0.94999999999998863,"3802"]
["000088","000","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D86,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1980-01-01","1997 & Prior","SEMINOLE COUNTY",370,"R"," 28  00",0,370,"2008-12-31",370,0,370,"s",null,0,"3802"]
["000089","000","STEEL SERVICES 3/4in","3802",{"$f":"VLOOKUP(D87,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1981-01-01","1997 & Prior","SEMINOLE COUNTY",395.97,"P"," 15  00",0,395.97,"2004-08-31",395.97,0,395.97,null,null,0,"3802"]
["000090","000","STEEL SERVICES 1","3802",{"$f":"VLOOKUP(D88,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1975-01-01","1997 & Prior","SEMINOLE COUNTY",985.04,"R"," 28  00",0,985.04,"2010-05-31",874.54,0,874.54,"s",null,110.5,"3802"]
["000091","004","STEEL SERVICES 1","3802",{"$f":"VLOOKUP(D89,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1976-01-01","1997 & Prior","SEMINOLE COUNTY",690,"R"," 28  00",0,690,"1996-05-31",690,0,690,"s",null,0,"3802"]
["000092","004","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D90,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1966-01-01","1997 & Prior","SEMINOLE COUNTY",311.11,"R"," 35  00",0,311.11,"2010-05-31",271.43,0,271.43,"s",null,39.680000000000007,"3802"]
["000093","004","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D91,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1967-01-01","1997 & Prior","SEMINOLE COUNTY",65.5,"R"," 35  00",0,65.5,"2001-12-31",57.15,0,57.15,"s",null,8.3500000000000014,"3802"]
["000094","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D92,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1968-01-01","1997 & Prior","SEMINOLE COUNTY",1554.21,"R"," 35  00",0,1554.21,"2002-12-31",1356.05,0,1356.05,"s",null,198.16000000000008,"3802"]
["000095","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D93,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1969-01-01","1997 & Prior","SEMINOLE COUNTY",1093.5,"R"," 35  00",0,1093.5,"2003-12-31",954.05,0,954.05,"s",null,139.45000000000005,"3802"]
["000096","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D94,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1970-01-01","1997 & Prior","SEMINOLE COUNTY",715,"R"," 35  00",0,715,"2010-05-31",623.79999999999995,0,623.79999999999995,"s",null,91.200000000000045,"3802"]
["000097","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D95,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1971-01-01","1997 & Prior","SEMINOLE COUNTY",1050,"R"," 28  00",0,1050,"1999-12-31",1050,0,1050,"s",null,0,"3802"]
["000099","002","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D96,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1973-01-01","1997 & Prior","SEMINOLE COUNTY",883,"R"," 28  00",0,883,"2001-12-31",883,0,883,"s",null,0,"3802"]
["000100","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D97,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1974-01-01","1997 & Prior","SEMINOLE COUNTY",750,"R"," 28  00",0,750,"1995-11-30",750,0,750,"s",null,0,"3802"]
["000101","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D98,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1975-01-01","1997 & Prior","SEMINOLE COUNTY",1168.0999999999999,"R"," 28  00",0,1168.0999999999999,"2003-12-31",1168.0999999999999,0,1168.0999999999999,"s",null,0,"3802"]
["000102","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D99,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1976-01-01","1997 & Prior","SEMINOLE COUNTY",560,"R"," 28  00",0,560,"2001-08-31",560,0,560,"s",null,0,"3802"]
["000103","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D100,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1977-01-01","1997 & Prior","SEMINOLE COUNTY",2130,"R"," 28  00",0,2130,"2005-12-31",2130,0,2130,"s",null,0,"3802"]
["000105","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D101,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1979-01-01","1997 & Prior","SEMINOLE COUNTY",1201.3499999999999,"R"," 28  00",0,1201.3499999999999,"2010-05-31",1198.94,0,1198.94,"s",null,2.4099999999998545,"3802"]
["000106","000","PLASTIC SERVICES 4in","3801",{"$f":"VLOOKUP(D102,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1991-01-01","1997 & Prior","SEMINOLE COUNTY",806.13,"P"," 20  00",0,806.13,"2010-05-31",806.13,0,806.13,"s",null,0,"3801"]
["000107","016","PLASTIC SERVICES 1/2in","3801",{"$f":"VLOOKUP(D103,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1987-01-01","1997 & Prior","SEMINOLE COUNTY",3691.01,"P"," 20  00",0,3691.01,"1993-10-31",3691.01,0,3691.01,"s",null,0,"3801"]
["000108","005","PLASTIC SERVICES 1/2in","3801",{"$f":"VLOOKUP(D104,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",16227.91,"P"," 20  00",0,16227.91,"2017-07-31",16227.91,0,16227.91,"d",null,0,"3801"]
[null,"007","PLASTIC SERVICES 1/2in","3801",{"$f":"VLOOKUP(D105,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",6027.45,"P"," 20  00",0,6027.45,"1994-06-30",6027.45,0,6027.45,"ds",null,0,"3801"]
[null,"008","PLASTIC SERVICES 1/2in","3801",{"$f":"VLOOKUP(D106,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1988-01-01","1997 & Prior","SEMINOLE COUNTY",30601.27,"P"," 20  00",0,30601.27,"1994-06-30",30601.27,0,30601.27,"s",null,0,"3801"]
["000109","002","PLASTIC SERVICES 1/2in","3801",{"$f":"VLOOKUP(D107,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1989-01-01","1997 & Prior","SEMINOLE COUNTY",120893.18,"P"," 20  00",0,120893.18,"1993-11-30",120893.18,0,120893.18,"s",null,0,"3801"]
["000110","002","PLASTIC SERVICES 1/2in","3801",{"$f":"VLOOKUP(D108,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1991-01-01","1997 & Prior","SEMINOLE COUNTY",21677,"P"," 20  00",0,21677,"2010-05-31",21677,0,21677,"s",null,0,"3801"]
["000111","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D109,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1980-01-01","1997 & Prior","SEMINOLE COUNTY",5967,"R"," 28  00",0,5967,"2007-03-31",5967,0,5967,"s",null,0,"3802"]
["000112","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D110,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1982-01-01","1997 & Prior","SEMINOLE COUNTY",5388.84,"P"," 15  00",0,5388.84,"2010-05-31",5388.84,0,5388.84,null,null,0,"3802"]
["000113","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D111,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1983-01-01","1997 & Prior","SEMINOLE COUNTY",1273.8699999999999,"P"," 15  00",0,1273.8699999999999,"1996-12-31",1273.8699999999999,0,1273.8699999999999,null,null,0,"3802"]
["000114","000","STEEL SERVICES 1 1/4","3802",{"$f":"VLOOKUP(D112,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1986-01-01","1997 & Prior","SEMINOLE COUNTY",528.48,"P"," 15  00",0,528.48,"2010-05-31",528.48,0,528.48,null,null,0,"3802"]
["000115","000","STEEL SERVICES 2","3802",{"$f":"VLOOKUP(D113,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1974-01-01","1997 & Prior","SEMINOLE COUNTY",450,"R"," 28  00",0,450,"2010-05-31",0,0,0,"s",null,450,"3802"]
["000116","002","STEEL SERVICES 2","3802",{"$f":"VLOOKUP(D114,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1975-01-01","1997 & Prior","SEMINOLE COUNTY",603.08000000000004,"R"," 28  00",0,603.08000000000004,"2003-12-31",603.08000000000004,0,603.08000000000004,"s",null,0,"3802"]
["000117","000","STEEL SERVICES 2","3802",{"$f":"VLOOKUP(D115,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1976-01-01","1997 & Prior","SEMINOLE COUNTY",650,"R"," 28  00",0,650,"2004-12-31",650,0,650,"s",null,0,"3802"]
["000118","000","STEEL SERVICES 2","3802",{"$f":"VLOOKUP(D116,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1978-01-01","1997 & Prior","SEMINOLE COUNTY",325,"R"," 28  00",0,325,"2006-12-31",325,0,325,"s",null,0,"3802"]
["000119","000","STEEL SERVICES 2","3802",{"$f":"VLOOKUP(D117,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1979-01-01","1997 & Prior","SEMINOLE COUNTY",337.3,"R"," 28  00",0,337.3,"2010-05-31",336.62,0,336.62,"s",null,0.68000000000000682,"3802"]
["000120","000","STEEL SERVICES 2","3802",{"$f":"VLOOKUP(D118,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1981-01-01","1997 & Prior","SEMINOLE COUNTY",781.22,"P"," 15  00",0,781.22,"2010-05-31",781.22,0,781.22,null,null,0,"3802"]
["000121","000","STEEL SERVICES 2","3802",{"$f":"VLOOKUP(D119,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1982-01-01","1997 & Prior","SEMINOLE COUNTY",1245.29,"P"," 15  00",0,1245.29,"2010-05-31",1245.29,0,1245.29,null,null,0,"3802"]
["000122","002","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D120,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1968-01-01","1997 & Prior","SEMINOLE COUNTY",10.36,"R"," 35  00",0,10.36,"2010-05-31",9.0299999999999994,0,9.0299999999999994,"s",null,1.33,"3820"]
["000123","004","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D121,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1969-01-01","1997 & Prior","SEMINOLE COUNTY",70.260000000000005,"R"," 35  00",0,70.260000000000005,"2010-05-31",61.31,0,61.31,"s",null,8.9500000000000028,"3820"]
["000124","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D122,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1970-01-01","1997 & Prior","SEMINOLE COUNTY",412.25,"R"," 35  00",0,412.25,"2010-05-31",359.65,0,359.65,"s",null,52.600000000000023,"3820"]
["000126","004","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D123,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1971-01-01","1997 & Prior","SEMINOLE COUNTY",1133.94,"R"," 28  00",0,1133.94,"1995-11-30",1133.94,0,1133.94,"s",null,0,"3820"]
["000127","010","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D124,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1973-01-01","1997 & Prior","SEMINOLE COUNTY",566.95000000000005,"R"," 28  00",0,566.95000000000005,"1994-08-31",566.95000000000005,0,566.95000000000005,"s",null,0,"3820"]
["000128","000","STEEL SERVICES 3","3802",{"$f":"VLOOKUP(D125,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1965-01-01","1997 & Prior","SEMINOLE COUNTY",679.44,"R"," 35  00",0,679.44,"1999-12-31",679.44,0,679.44,null,null,0,"3802"]
["000129","006","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D126,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1974-01-01","1997 & Prior","SEMINOLE COUNTY",2755.85,"R"," 28  00",0,2755.85,"1995-11-30",2755.85,0,2755.85,"s",null,0,"3820"]
["000130","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D127,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1975-01-01","1997 & Prior","SEMINOLE COUNTY",1917.72,"R"," 28  00",0,1917.72,"2000-02-29",1917.72,0,1917.72,"s",null,0,"3820"]
["000131","002","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D128,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1976-01-01","1997 & Prior","SEMINOLE COUNTY",2167.86,"R"," 28  00",0,2167.86,"1996-05-31",2167.86,0,2167.86,"s",null,0,"3820"]
["000132","000","STEEL SERVICES 4","3802",{"$f":"VLOOKUP(D129,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1976-01-01","1997 & Prior","SEMINOLE COUNTY",468.76,"R"," 28  00",0,468.76,"2004-12-31",468.76,0,468.76,"s",null,0,"3802"]
["000133","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D130,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1977-01-01","1997 & Prior","SEMINOLE COUNTY",3364.57,"R"," 28  00",0,3364.57,"1994-02-28",3364.57,0,3364.57,"s",null,0,"3820"]
["000134","004","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D131,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1978-01-01","1997 & Prior","SEMINOLE COUNTY",2622.55,"R"," 28  00",0,2622.55,"1995-12-31",2622.55,0,2622.55,"s",null,0,"3820"]
["000135","000","STEEL SERVICES 4","3802",{"$f":"VLOOKUP(D132,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1982-01-01","1997 & Prior","SEMINOLE COUNTY",1796.28,"P"," 15  00",0,1796.28,"2010-05-31",1796.28,0,1796.28,null,null,0,"3802"]
["000136","004","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D133,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1979-01-01","1997 & Prior","SEMINOLE COUNTY",2482.67,"R"," 28  00",0,2482.67,"1993-11-30",2482.67,0,2482.67,"s",null,0,"3820"]
["000137","006","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D134,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1980-01-01","1997 & Prior","SEMINOLE COUNTY",3398.16,"R"," 28  00",0,3398.16,"1995-12-31",3398.16,0,3398.16,"s",null,0,"3820"]
["000138","000","STEEL SERVICES 4",{"$f":"IF(X135=\"\",\"\",IF(LEN(X135)=3,X135&0,LEFT(X135,4)))","v":"3802"},{"$f":"VLOOKUP(D135,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","1983-01-01","1997 & Prior","SEMINOLE COUNTY",477.43,"P"," 15  00",0,477.43,"2010-05-31",477.43,0,477.43,null,null,{"$f":"L135-O135-T135","v":0},"3802"]
["000139","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D136,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1981-01-01","1997 & Prior","SEMINOLE COUNTY",2359.9699999999998,"P"," 15  00",0,2359.9699999999998,"2010-05-31",2359.9699999999998,0,2359.9699999999998,null,null,0,"3820"]
["000140","004","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D137,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1984-01-01","1997 & Prior","SEMINOLE COUNTY",9180.99,"P"," 15  00",0,9180.99,"1994-09-30",9180.99,0,9180.99,null,null,0,"3820"]
["000141","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D138,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1985-01-01","1997 & Prior","SEMINOLE COUNTY",3220.41,"P"," 15  00",0,3220.41,"1998-06-30",3220.41,0,3220.41,null,null,0,"3820"]
["000142","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D139,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1986-01-01","1997 & Prior","SEMINOLE COUNTY",890.2,"P"," 15  00",0,890.2,"1996-09-30",890.2,0,890.2,null,null,0,"3820"]
["000143","004","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D140,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1987-01-01","1997 & Prior","SEMINOLE COUNTY",3551.53,"P"," 20  00",0,3551.53,"1993-04-30",3551.53,0,3551.53,"s",null,0,"3820"]
["000144","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D141,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1988-01-01","1997 & Prior","SEMINOLE COUNTY",3650.94,"P"," 20  00",0,3650.94,"1993-08-31",3650.94,0,3650.94,"s",null,0,"3820"]
["000145","006","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D142,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1989-01-01","1997 & Prior","SEMINOLE COUNTY",7715.21,"P"," 20  00",0,7715.21,"1993-11-30",7715.21,0,7715.21,"s",null,0,"3820"]
["000146","002","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D143,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1990-01-01","1997 & Prior","SEMINOLE COUNTY",3361.73,"P"," 20  00",0,3361.73,"2010-05-31",3361.73,0,3361.73,"s",null,0,"3820"]
["000147","002","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D144,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1991-01-01","1997 & Prior","SEMINOLE COUNTY",1389.34,"P"," 20  00",0,1389.34,"2010-05-31",1389.34,0,1389.34,"s",null,0,"3820"]
["000148","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D145,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1992-01-01","1997 & Prior","SEMINOLE COUNTY",26,"P"," 20  00",0,26,"2010-05-31",26,0,26,"s",null,0,"3820"]
["000151","000","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D146,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1972-01-01","1997 & Prior","SEMINOLE COUNTY",1842.01,"R"," 28  00",0,1842.01,"1993-10-31",1842.01,0,1842.01,"s",null,0,"3830"]
["000152","004","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D147,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1973-01-01","1997 & Prior","SEMINOLE COUNTY",3374.06,"R"," 28  00",0,3374.06,"1993-10-31",3374.06,0,3374.06,"s",null,0,"3830"]
["000153","000","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D148,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1975-01-01","1997 & Prior","SEMINOLE COUNTY",1504.74,"R"," 28  00",0,1504.74,"1999-04-30",1504.74,0,1504.74,"s",null,0,"3830"]
["000154","004","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D149,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1976-01-01","1997 & Prior","SEMINOLE COUNTY",331.11,"R"," 28  00",0,331.11,"1999-04-30",331.11,0,331.11,"s",null,0,"3830"]
["000155","002","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D150,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1977-01-01","1997 & Prior","SEMINOLE COUNTY",9.2899999999999991,"R"," 28  00",0,9.2899999999999991,"1994-09-30",9.2899999999999991,0,9.2899999999999991,"s",null,0,"3830"]
["000156","000","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D151,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1978-01-01","1997 & Prior","SEMINOLE COUNTY",2120.5500000000002,"R"," 28  00",0,2120.5500000000002,"1993-10-31",2120.5500000000002,0,2120.5500000000002,"s",null,0,"3830"]
["000157","000","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D152,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1979-01-01","1997 & Prior","SEMINOLE COUNTY",1406.89,"R"," 28  00",0,1406.89,"2017-07-31",1406.89,0,1406.89,"ds",null,0,"3830"]
["000158","004","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D153,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1980-01-01","1997 & Prior","SEMINOLE COUNTY",3379.04,"R"," 28  00",0,3379.04,"2017-07-31",3379.04,0,3379.04,"ds",null,0,"3830"]
["000159","001","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D154,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1982-01-01","1997 & Prior","SEMINOLE COUNTY",631.54999999999995,"P"," 15  00",0,631.54999999999995,"2017-07-31",631.54999999999995,0,631.54999999999995,"d",null,0,"3830"]
[null,"002","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D155,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1982-01-01","1997 & Prior","SEMINOLE COUNTY",1968.81,"P"," 15  00",0,1968.81,"1994-02-28",1968.81,0,1968.81,null,null,0,"3830"]
["000160","004","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D156,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1984-01-01","1997 & Prior","SEMINOLE COUNTY",4614.91,"P"," 15  00",0,4614.91,"1993-05-31",4614.91,0,4614.91,null,null,0,"3830"]
["000161","000","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D157,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1985-01-01","1997 & Prior","SEMINOLE COUNTY",3185.26,"P"," 15  00",0,3185.26,"1999-04-30",3185.26,0,3185.26,null,null,0,"3830"]
["000162","000","HOUSE REGULATORS 3/4in","3830",{"$f":"VLOOKUP(D158,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1992-01-01","1997 & Prior","SEMINOLE COUNTY",929.56,"P"," 20  00",0,929.56,"2010-05-31",929.56,0,929.56,"s",null,0,"3830"]
["000163","006","HOUSE REGULATORS 1in","3830",{"$f":"VLOOKUP(D159,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1989-01-01","1997 & Prior","SEMINOLE COUNTY",5729.25,"P"," 20  00",0,5729.25,"1995-07-31",5729.25,0,5729.25,"s",null,0,"3830"]
["000164","000","HOUSE REGULATORS 1in","3830",{"$f":"VLOOKUP(D160,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1990-01-01","1997 & Prior","SEMINOLE COUNTY",894.06,"P"," 20  00",0,894.06,"2010-05-31",894.06,0,894.06,"s",null,0,"3830"]
["000165","000","HOUSE REGULATORS 1in","3830",{"$f":"VLOOKUP(D161,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1992-01-01","1997 & Prior","SEMINOLE COUNTY",918.97,"P"," 20  00",0,918.97,"2010-05-31",918.97,0,918.97,"s",null,0,"3830"]
["000166","000","HOUSE REGULATORS 1in","3830",{"$f":"VLOOKUP(D162,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1991-01-01","1997 & Prior","SEMINOLE COUNTY",1762.29,"P"," 20  00",0,1762.29,"2010-05-31",1762.29,0,1762.29,"s",null,0,"3830"]
["000167","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D163,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1971-01-01","1997 & Prior","SEMINOLE COUNTY",50.93,"R"," 28  00",0,50.93,"1994-04-30",50.93,0,50.93,"s",null,0,"3830"]
["000168","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D164,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1973-01-01","1997 & Prior","SEMINOLE COUNTY",102.34,"R"," 28  00",0,102.34,"1993-10-31",102.34,0,102.34,"s",null,0,"3830"]
["000169","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D165,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1976-01-01","1997 & Prior","SEMINOLE COUNTY",49.93,"R"," 28  00",0,49.93,"1994-09-30",49.93,0,49.93,"s",null,0,"3830"]
["000170","004","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D166,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1977-01-01","1997 & Prior","SEMINOLE COUNTY",65.67,"R"," 28  00",0,65.67,"2005-12-31",65.67,0,65.67,"s",null,0,"3830"]
["000171","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D167,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1978-01-01","1997 & Prior","SEMINOLE COUNTY",81.28,"R"," 28  00",0,81.28,"2010-05-31",79.98,0,79.98,"s",null,1.2999999999999972,"3830"]
["000172","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D168,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1980-01-01","1997 & Prior","SEMINOLE COUNTY",156.78,"R"," 28  00",0,156.78,"2007-09-30",156.78,0,156.78,"s",null,0,"3830"]
["000173","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D169,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1985-01-01","1997 & Prior","SEMINOLE COUNTY",272.02999999999997,"P"," 15  00",0,272.02999999999997,"2010-05-31",272.02999999999997,0,272.02999999999997,null,null,0,"3830"]
["000174","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D170,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1986-01-01","1997 & Prior","SEMINOLE COUNTY",43.54,"P"," 15  00",0,43.54,"2010-05-31",43.54,0,43.54,null,null,0,"3830"]
["000175","002","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D171,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1987-01-01","1997 & Prior","SEMINOLE COUNTY",232.2,"P"," 20  00",0,232.2,"2010-05-31",232.2,0,232.2,"s",null,0,"3830"]
["000176","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D172,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1988-01-01","1997 & Prior","SEMINOLE COUNTY",181.45,"P"," 20  00",0,181.45,"1995-07-31",181.45,0,181.45,"s",null,0,"3830"]
["000177","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D173,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1989-01-01","1997 & Prior","SEMINOLE COUNTY",111.87,"P"," 20  00",0,111.87,"2004-08-31",111.87,0,111.87,"s",null,0,"3830"]
["000178","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D174,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1991-01-01","1997 & Prior","SEMINOLE COUNTY",35.299999999999997,"P"," 20  00",0,35.299999999999997,"2010-05-31",35.299999999999997,0,35.299999999999997,"s",null,0,"3830"]
["000179","000","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D175,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1990-01-01","1997 & Prior","SEMINOLE COUNTY",186.56,"P"," 20  00",0,186.56,"2010-05-31",186.56,0,186.56,"s",null,0,"3830"]
["000180","002","HOUSE REGULATORS 1 1/4in","3830",{"$f":"VLOOKUP(D176,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1992-01-01","1997 & Prior","SEMINOLE COUNTY",339.8,"P"," 20  00",0,339.8,"2010-05-31",339.8,0,339.8,"s",null,0,"3830"]
["000181","000","HOUSE REGULATORS 2in","3830",{"$f":"VLOOKUP(D177,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1978-01-01","1997 & Prior","SEMINOLE COUNTY",99.64,"R"," 28  00",0,99.64,"1999-04-30",99.64,0,99.64,"s",null,0,"3830"]
["000182","000","HOUSE REGULATORS 2in","3830",{"$f":"VLOOKUP(D178,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1979-01-01","1997 & Prior","SEMINOLE COUNTY",217.19,"R"," 28  00",0,217.19,"2010-05-31",216.75,0,216.75,"s",null,0.43999999999999773,"3830"]
["000183","000","HOUSE REGULATORS 2in","3830",{"$f":"VLOOKUP(D179,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1986-01-01","1997 & Prior","SEMINOLE COUNTY",2662.89,"P"," 15  00",0,2662.89,"2017-07-31",2662.89,0,2662.89,"d",null,0,"3830"]
["000185","000","HOUSE REGULATORS 2in","3830",{"$f":"VLOOKUP(D180,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1989-01-01","1997 & Prior","SEMINOLE COUNTY",848.53,"P"," 20  00",0,848.53,"2017-07-31",848.53,0,848.53,"ds",null,0,"3830"]
["000186","000","HOUSE REGULATORS 2in","3830",{"$f":"VLOOKUP(D181,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1990-01-01","1997 & Prior","SEMINOLE COUNTY",1381.34,"P"," 20  00",0,1381.34,"2017-07-31",1381.34,0,1381.34,"ds",null,0,"3830"]
["000187","000","HOUSE REGULATORS 2in","3830",{"$f":"VLOOKUP(D182,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1991-01-01","1997 & Prior","SEMINOLE COUNTY",1357.5,"P"," 20  00",0,1357.5,"2017-07-31",1357.5,0,1357.5,"ds",null,0,"3830"]
["000188","000","HOUSE REGULATORS 2in","3830",{"$f":"VLOOKUP(D183,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1992-01-01","1997 & Prior","SEMINOLE COUNTY",616.53,"P"," 20  00",0,616.53,"2017-07-31",616.53,0,616.53,"ds",null,0,"3830"]
["000189","002","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D184,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1969-01-01","1997 & Prior","SEMINOLE COUNTY",11,"R"," 35  00",0,11,"2017-07-31",9.59,0,9.59,"ds",null,1.4100000000000001,"3840"]
["000190","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D185,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1970-01-01","1997 & Prior","SEMINOLE COUNTY",76.650000000000006,"R"," 35  00",0,76.650000000000006,"2017-07-31",66.87,0,66.87,"ds",null,9.7800000000000011,"3840"]
["000191","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D186,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1971-01-01","1997 & Prior","SEMINOLE COUNTY",289.86,"R"," 28  00",0,289.86,"2017-07-31",289.86,0,289.86,"ds",null,0,"3840"]
["000192","006","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D187,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1972-01-01","1997 & Prior","SEMINOLE COUNTY",12.03,"R"," 28  00",0,12.03,"2017-07-31",12.03,0,12.03,"ds",null,0,"3840"]
["000193","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D188,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1973-01-01","1997 & Prior","SEMINOLE COUNTY",605.09,"R"," 28  00",0,605.09,"2017-07-31",605.09,0,605.09,"ds",null,0,"3840"]
["000194","003","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D189,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1974-01-01","1997 & Prior","SEMINOLE COUNTY",21.11,"R"," 28  00",0,21.11,"2017-07-31",21.11,0,21.11,"d",null,0,"3840"]
[null,"005","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D190,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1974-01-01","1997 & Prior","SEMINOLE COUNTY",137.99,"R"," 28  00",0,137.99,"2017-07-31",137.99,0,137.99,"d",null,0,"3840"]
[null,"006","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D191,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1974-01-01","1997 & Prior","SEMINOLE COUNTY",473.27,"R"," 28  00",0,473.27,"2017-09-30",473.27,0,473.27,"ds",null,0,"3840"]
["000195","004","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D192,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1975-01-01","1997 & Prior","SEMINOLE COUNTY",132.55000000000001,"R"," 28  00",0,132.55000000000001,"2000-02-29",132.55000000000001,0,132.55000000000001,"s",null,0,"3840"]
["000196","004","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D193,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1976-01-01","1997 & Prior","SEMINOLE COUNTY",339.92,"R"," 28  00",0,339.92,"1996-05-31",339.92,0,339.92,"s",null,0,"3840"]
["000197","003","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D194,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1978-01-01","1997 & Prior","SEMINOLE COUNTY",707.6,"R"," 28  00",0,707.6,"2017-09-30",707.6,0,707.6,"d",null,0,"3840"]
[null,"004","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D195,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1978-01-01","1997 & Prior","SEMINOLE COUNTY",316.85000000000002,"R"," 28  00",0,316.85000000000002,"1995-12-31",316.85000000000002,0,316.85000000000002,"s",null,0,"3840"]
["000198","004","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D196,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1979-01-01","1997 & Prior","SEMINOLE COUNTY",909.91,"R"," 28  00",0,909.91,"1993-11-30",909.91,0,909.91,"s",null,0,"3840"]
["000199","004","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D197,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1980-01-01","1997 & Prior","SEMINOLE COUNTY",1850.63,"R"," 28  00",0,1850.63,"1995-12-31",1850.63,0,1850.63,"s",null,0,"3840"]
["000200","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D198,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1981-01-01","1997 & Prior","SEMINOLE COUNTY",1553.98,"P"," 15  00",0,1553.98,"2010-05-31",1553.98,0,1553.98,null,null,0,"3840"]
["000201","000","HOUSE REGULATORS INSTALLATIONS",{"$f":"IF(X199=\"\",\"\",IF(LEN(X199)=3,X199&0,LEFT(X199,4)))","v":"3840"},{"$f":"VLOOKUP(D199,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1984-01-01","1997 & Prior","SEMINOLE COUNTY",7026.57,"P"," 15  00",0,7026.57,"1994-09-30",7026.57,0,7026.57,null,null,{"$f":"L199-O199-T199","v":0},"3840"]
["000202","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D200,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1985-01-01","1997 & Prior","SEMINOLE COUNTY",3224.91,"P"," 15  00",0,3224.91,"1998-06-30",3224.91,0,3224.91,null,null,0,"3840"]
["000203","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D201,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1986-01-01","1997 & Prior","SEMINOLE COUNTY",1924.3,"P"," 15  00",0,1924.3,"1996-09-30",1924.3,0,1924.3,null,null,0,"3840"]
["000204","002","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D202,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1987-01-01","1997 & Prior","SEMINOLE COUNTY",3338.97,"P"," 20  00",0,3338.97,"1993-04-30",3338.97,0,3338.97,"s",null,0,"3840"]
["000205","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D203,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1988-01-01","1997 & Prior","SEMINOLE COUNTY",3348.21,"P"," 20  00",0,3348.21,"1993-08-31",3348.21,0,3348.21,"s",null,0,"3840"]
["000206","006","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D204,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1989-01-01","1997 & Prior","SEMINOLE COUNTY",7846.16,"P"," 20  00",0,7846.16,"1993-11-30",7846.16,0,7846.16,"s",null,0,"3840"]
["000207","002","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D205,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1990-01-01","1997 & Prior","SEMINOLE COUNTY",1355.6,"P"," 20  00",0,1355.6,"2010-05-31",1355.6,0,1355.6,"s",null,0,"3840"]
["000208","002","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D206,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1991-01-01","1997 & Prior","SEMINOLE COUNTY",777.62,"P"," 20  00",0,777.62,"2010-05-31",777.62,0,777.62,"s",null,0,"3840"]
["000209","000","HOUSE REGULATORS INSTALLATIONS","3840",{"$f":"VLOOKUP(D207,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1992-01-01","1997 & Prior","SEMINOLE COUNTY",17.22,"P"," 20  00",0,17.22,"2010-05-31",17.22,0,17.22,"s",null,0,"3840"]
["000210","000","6in VALVES","3790",{"$f":"VLOOKUP(D208,'FERC Code upd'!A:B,2,0)","v":"379"},null,"FN43-00000-1010-3790","FN43-00000-1080-3790","1978-01-01","1997 & Prior","CITY GATE STATION (W. FIR",1846.69,"R"," 28  00",0,1846.69,"2006-12-31",1846.69,0,1846.69,"s",null,0,"3790"]
["000211","000","PIPING & LABOR TO REWORK STAT","3850",{"$f":"VLOOKUP(D209,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1977-01-01","1997 & Prior","SEMINOLE JUNIOR COLLEGE",638.76,"R"," 28  00",0,638.76,"1998-11-30",638.76,0,638.76,"s",null,0,"3850"]
["000212","000","4in ROCKWELL LUB PLUG VALVES","3850",{"$f":"VLOOKUP(D210,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1966-01-01","1997 & Prior","FLORIDA EXTRUSION INC.",60,"R"," 35  00",0,60,"2000-12-31",52.35,0,52.35,"s",null,7.6499999999999986,"3850"]
["000213","000","2in 441VPC REGULATOR","3850",{"$f":"VLOOKUP(D211,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1977-01-01","1997 & Prior","FLORIDA EXTRUSION INC.",540.11,"R"," 28  00",0,540.11,"1998-10-31",540.11,0,540.11,"s",null,0,"3850"]
["000214","000","3in FA125 RELIANCE FILTER","3850",{"$f":"VLOOKUP(D212,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1977-01-01","1997 & Prior","FLORIDA EXTRUSION INC.",232.51,"R"," 28  00",0,232.51,"1998-10-31",232.51,0,232.51,"s",null,0,"3850"]
["000215","000","MISC PIPE AND FITTINGS","3850",{"$f":"VLOOKUP(D213,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1977-01-01","1997 & Prior","FLORIDA EXTRUSION INC.",992.15,"R"," 28  00",0,992.15,"1998-10-31",992.15,0,992.15,"s",null,0,"3850"]
["000216","000","4in ROCKWELL R11 ROTOSEAL METER","3850",{"$f":"VLOOKUP(D214,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1976-01-01","1997 & Prior","SEMINOLE HIGH SCHOOL",1264.95,"R"," 28  00",0,1264.95,"1998-10-31",1264.95,0,1264.95,"s",null,0,"3850"]
["000217","000","2in ROCKWELL 243 REGULATOR","3850",{"$f":"VLOOKUP(D215,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1976-01-01","1997 & Prior","SEMINOLE HIGH SCHOOL",127.56,"R"," 28  00",0,127.56,"1998-10-31",127.56,0,127.56,"s",null,0,"3850"]
["000218","000","4in VALVE","3850",{"$f":"VLOOKUP(D216,'FERC Code upd'!A:B,2,0)","v":"385"},null,"FN43-00000-1010-3850","FN43-00000-1080-3850","1977-01-01","1997 & Prior","SEMINOLE HIGH SCHOOL",203.65,"R"," 28  00",0,203.65,"1998-10-31",203.65,0,203.65,"s",null,0,"3850"]
["000219","000","MOBILE RADIO","3970",{"$f":"VLOOKUP(D217,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1973-01-01","1997 & Prior","SANFORD",660.2,"R"," 28  00",0,660.2,"1993-04-30",660.2,0,660.2,"s",null,0,"3970"]
["000220","000","MOBILE RADIO","3970",{"$f":"VLOOKUP(D218,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1976-01-01","1997 & Prior","SANFORD",804.35,"R"," 28  00",0,804.35,"1993-04-30",804.35,0,804.35,"s",null,0,"3970"]
["000221","000","MOBILE RADIO","3970",{"$f":"VLOOKUP(D219,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1977-01-01","1997 & Prior","SANFORD",712,"R"," 28  00",0,712,"1993-10-31",712,0,712,"s",null,0,"3970"]
["000222","000","MOBILE RADIO","3970",{"$f":"VLOOKUP(D220,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1977-01-01","1997 & Prior","SANFORD",712,"R"," 28  00",0,712,"2010-05-31",563.66999999999996,0,563.66999999999996,"s",null,148.33000000000004,"3970"]
["000223","000","MOBILE RADIO","3970",{"$f":"VLOOKUP(D221,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1977-01-01","1997 & Prior","SANFORD",712,"R"," 28  00",0,712,"1993-04-30",712,0,712,"s",null,0,"3970"]
["000224","000","MOBILE RADIO","3970",{"$f":"VLOOKUP(D222,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1979-01-01","1997 & Prior","SANFORD",742.56,"R"," 28  00",0,742.56,"1999-08-31",742.56,0,742.56,"s",null,0,"3970"]
["000225","000","MOBILE RADIO","3970",{"$f":"VLOOKUP(D223,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","1979-01-01","1997 & Prior","SANFORD",742.56,"R"," 28  00",0,742.56,"1999-08-31",742.56,0,742.56,"s",null,0,"3970"]
["000226","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D224,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1985-01-01","1997 & Prior","WINTER SPRINGS",197.82,"P"," 15  00",0,197.82,"2010-05-31",197.82,0,197.82,null,null,0,"3761"]
["000227","000","PLASTIC MAINS - 2in","3761",{"$f":"VLOOKUP(D225,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1989-01-01","1997 & Prior","SANFORD",100,"P"," 20  00",0,100,"2010-05-31",100,0,100,"s",null,0,"3761"]
["000228","000","OTHER MAINS - 1/2in","3762",{"$f":"VLOOKUP(D226,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1974-01-01","1997 & Prior","SANFORD",722.4,"R"," 28  00",0,722.4,"2002-12-31",722.4,0,722.4,"s",null,0,"3762"]
["000229","000","OTHER MAINS - 1/2in","3762",{"$f":"VLOOKUP(D227,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1974-01-01","1997 & Prior","LONGWOOD",361.2,"R"," 28  00",0,361.2,"2002-12-31",361.2,0,361.2,"s",null,0,"3762"]
["000230","000","OTHER MAINS - 3/4in","3762",{"$f":"VLOOKUP(D228,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1969-01-01","1997 & Prior","LONGWOOD",0.55000000000000004,"R"," 35  00",0,0.55000000000000004,"2003-12-31",0.39,0,0.39,"s",null,0.16000000000000003,"3762"]
["000231","001","PLASTIC MAINS - 1/2in","3761",{"$f":"VLOOKUP(D229,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","SANFORD",5,"P"," 20  00",0,5,"2010-05-31",5,0,5,"ds",null,0,"3761"]
[null,"002","PLASTIC MAINS - 1/2in","3761",{"$f":"VLOOKUP(D230,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","SANFORD",7.56,"P"," 20  00",0,7.56,"2010-05-31",7.56,0,7.56,"s",null,0,"3761"]
["000232","000","PLASTIC MAINS - 1/2in","3761",{"$f":"VLOOKUP(D231,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","WINTER SPRINGS",9,"P"," 20  00",0,9,"2010-05-31",9,0,9,"s",null,0,"3761"]
["000233","000","PLASTIC MAINS - 1/2in","3761",{"$f":"VLOOKUP(D232,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","LONGWOOD",6.4,"P"," 20  00",0,6.4,"2010-05-31",6.4,0,6.4,"s",null,0,"3761"]
["000234","000","PLASTIC MAINS - 1/2in","3761",{"$f":"VLOOKUP(D233,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","WINTER SPRINGS",0.3,"P"," 20  00",0,0.3,"2010-05-31",0.3,0,0.3,"s",null,0,"3761"]
["000235","000","PLASTIC MAINS - 1/2in","3761",{"$f":"VLOOKUP(D234,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",3.5,"P"," 20  00",0,3.5,"2010-05-31",3.5,0,3.5,"s",null,0,"3761"]
["000236","003","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D235,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1981-01-01","1997 & Prior","SANFORD",190.8,"P"," 15  00",0,190.8,"2010-05-31",190.8,0,190.8,"d",null,0,"3761"]
[null,"004","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D236,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1981-01-01","1997 & Prior","SANFORD",1124.45,"P"," 15  00",0,1124.45,"2010-05-31",1124.45,0,1124.45,null,null,0,"3761"]
["000237","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D237,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1981-01-01","1997 & Prior","WINTER SPRINGS",1050.78,"P"," 15  00",0,1050.78,"2010-05-31",1050.78,0,1050.78,null,null,0,"3761"]
["000238","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D238,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1981-01-01","1997 & Prior","LONGWOOD",751.16,"P"," 15  00",0,751.16,"2010-05-31",751.16,0,751.16,null,null,0,"3761"]
["000239","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D239,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1981-01-01","1997 & Prior","WINTER SPRINGS",37.979999999999997,"P"," 15  00",0,37.979999999999997,"2010-05-31",37.979999999999997,0,37.979999999999997,null,null,0,"3761"]
["000240","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D240,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1981-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",413.56,"P"," 15  00",0,413.56,"2010-05-31",413.56,0,413.56,null,null,0,"3761"]
["000241","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D241,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1982-01-01","1997 & Prior","SANFORD",110.81,"P"," 15  00",0,110.81,"2010-05-31",110.81,0,110.81,null,null,0,"3761"]
["000242","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D242,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1982-01-01","1997 & Prior","WINTER SPRINGS",78.12,"P"," 15  00",0,78.12,"2010-05-31",78.12,0,78.12,null,null,0,"3761"]
["000243","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D243,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1982-01-01","1997 & Prior","LONGWOOD",55.44,"P"," 15  00",0,55.44,"2010-05-31",55.44,0,55.44,null,null,0,"3761"]
["000244","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D244,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1982-01-01","1997 & Prior","WINTER SPRINGS",2.52,"P"," 15  00",0,2.52,"2010-05-31",2.52,0,2.52,null,null,0,"3761"]
["000245","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D245,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1982-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",30.24,"P"," 15  00",0,30.24,"2010-05-31",30.24,0,30.24,null,null,0,"3761"]
["000246","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D246,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1983-01-01","1997 & Prior","SANFORD",4113.78,"P"," 15  00",0,4113.78,"2010-05-31",4113.78,0,4113.78,null,null,0,"3761"]
["000247","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D247,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1983-01-01","1997 & Prior","WINTER SPRINGS",2876.76,"P"," 15  00",0,2876.76,"2010-05-31",2876.76,0,2876.76,null,null,0,"3761"]
["000248","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D248,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1983-01-01","1997 & Prior","LONGWOOD",2054.08,"P"," 15  00",0,2054.08,"2010-05-31",2054.08,0,2054.08,null,null,0,"3761"]
["000249","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D249,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1983-01-01","1997 & Prior","WINTER SPRINGS",102.18,"P"," 15  00",0,102.18,"2010-05-31",102.18,0,102.18,null,null,0,"3761"]
["000250","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D250,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1983-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",1129.22,"P"," 15  00",0,1129.22,"2010-05-31",1129.22,0,1129.22,null,null,0,"3761"]
["000275","000","PLASTIC MAINS - 1 1/4in","3761",{"$f":"VLOOKUP(D275,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1984-01-01","1997 & Prior","WINTER SPRINGS",131.66,"P"," 15  00",0,131.66,"2010-05-31",131.66,0,131.66,null,null,0,"3761"]
["000313","000","PLASTIC MAINS - 2in","3761",{"$f":"VLOOKUP(D314,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","WINTER SPRINGS",24701.040000000001,"P"," 20  00",0,24701.040000000001,"2002-11-30",24701.040000000001,0,24701.040000000001,"s",null,0,"3761"]
["000325","000","PLASTIC MAINS - 2in","3761",{"$f":"VLOOKUP(D326,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","LONGWOOD",19090.240000000002,"P"," 20  00",0,19090.240000000002,"2010-05-31",19090.240000000002,0,19090.240000000002,"s",null,0,"3761"]
["000387","000","OTHER MAINS - 1 1/4in","3762",{"$f":"VLOOKUP(D386,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1968-01-01","1997 & Prior","WINTER SPRINGS",13.68,"R"," 35  00",0,13.68,"2002-12-31",11.94,0,11.94,"s",null,1.7400000000000002,"3762"]
["000418","000","PLASTIC MAINS - 4in","3761",{"$f":"VLOOKUP(D418,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1991-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",3704,"P"," 20  00",0,3704,"2010-05-31",3704,0,3704,"s",null,0,"3761"]
["000465","000","OTHER MAINS - 1/2in","3762",{"$f":"VLOOKUP(D463,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1990-01-01","1997 & Prior","LONGWOOD",16.38,"P"," 20  00",0,16.38,"2010-05-31",16.38,0,16.38,"s",null,0,"3762"]
["000497","000","OTHER MAINS - 1 1/4in","3762",{"$f":"VLOOKUP(D490,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1984-01-01","1997 & Prior","SANFORD",36.700000000000003,"P"," 15  00",0,36.700000000000003,"2008-09-30",36.700000000000003,0,36.700000000000003,null,null,0,"3762"]
["000561","000","OTHER MAINS - 3/4in","3762",{"$f":"VLOOKUP(D544,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1985-01-01","1997 & Prior","LONGWOOD",4.24,"P"," 15  00",0,4.24,"2010-05-31",4.24,0,4.24,null,null,0,"3762"]
["000579","000","OTHER MAINS - 3in","3762",{"$f":"VLOOKUP(D562,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1968-01-01","1997 & Prior","LONGWOOD",2.84,"R"," 35  00",0,2.84,"2002-12-31",2.46,0,2.46,"s",null,0.37999999999999989,"3762"]
["000618","000","OTHER MAINS - 2in","3762",{"$f":"VLOOKUP(D594,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1969-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",326.06,"R"," 35  00",0,326.06,"2003-12-31",284.49,0,284.49,"s",null,41.569999999999993,"3762"]
["000667","000","OTHER MAINS - 2in","3762",{"$f":"VLOOKUP(D643,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1979-01-01","1997 & Prior","WINTER SPRINGS",148.47999999999999,"R"," 28  00",0,148.47999999999999,"2007-12-31",148.47999999999999,0,148.47999999999999,"s",null,0,"3762"]
["000690","000","OTHER MAINS - 2in","3762",{"$f":"VLOOKUP(D666,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1984-01-01","1997 & Prior","WINTER SPRINGS",12030.96,"P"," 15  00",0,12030.96,"2004-06-30",12030.96,0,12030.96,null,null,0,"3762"]
["000749","000","OTHER MAINS - 4in","3762",{"$f":"VLOOKUP(D724,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1971-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",12.4,"R"," 28  00",0,12.4,"1999-12-31",12.4,0,12.4,"s",null,0,"3762"]
["000792","000","OTHER MAINS - 4in","3762",{"$f":"VLOOKUP(D768,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1983-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",6616.72,"P"," 15  00",0,6616.72,"2010-05-31",6616.72,0,6616.72,null,null,0,"3762"]
["000831","000","OTHER MAINS - 6in","3762",{"$f":"VLOOKUP(D807,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1974-01-01","1997 & Prior","WINTER SPRINGS",107.52,"R"," 28  00",0,107.52,"2002-12-31",107.52,0,107.52,"s",null,0,"3762"]
["000847","000","OTHER MAINS - 6in","3762",{"$f":"VLOOKUP(D823,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1977-01-01","1997 & Prior","OCL - SEMINOLE COUNTY",3306.48,"R"," 28  00",0,3306.48,"2005-12-31",3306.48,0,3306.48,"s",null,0,"3762"]
["000904","000","OTHER MAINS - 1 1/4in","3762",{"$f":"VLOOKUP(D879,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1966-01-01","1997 & Prior","LONGWOOD",170.88,"R"," 35  00",0,170.88,"2000-12-31",149.1,0,149.1,"s",null,21.78,"3762"]
["000930","000","AL AC-1400 - AMERICAN","3810",{"$f":"VLOOKUP(D904,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1983-01-01","1997 & Prior","SEMINOLE COUNTY",758.87,"P"," 15  00",0,758.87,"2010-05-31",758.87,0,758.87,null,null,0,"3810"]
["000973","000","AL AC-425 - AMERICAN","3810",{"$f":"VLOOKUP(D944,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1986-01-01","1997 & Prior","SEMINOLE COUNTY",338.62,"P"," 15  00",0,338.62,"2010-05-31",338.62,0,338.62,null,null,0,"3810"]
["001012","000","R S-110 - ROCKWELL","3810",{"$f":"VLOOKUP(D983,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1977-01-01","1997 & Prior","SEMINOLE COUNTY",2886.7,"R"," 28  00",0,2886.7,"1997-01-31",2886.7,0,2886.7,"s",null,0,"3810"]
["001032","000","R S-750 - ROCKWELL","3810",{"$f":"VLOOKUP(D1003,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1991-01-01","1997 & Prior","SEMINOLE COUNTY",652.32000000000005,"P"," 20  00",0,652.32000000000005,"2010-05-31",652.32000000000005,0,652.32000000000005,"s",null,0,"3810"]
["001085","000","***NON-BASE ITEMS***","3761",{"$f":"VLOOKUP(D1055,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1977-01-01","1997 & Prior","SEMINOLE COUNTY",-6872.91,"R"," 28  00",0,-6872.91,"1993-12-31",-6872.91,0,-6872.91,"s",null,0,"3761"]
["001114","000","MAINS - OTHER MISCELLANEOUS","3762",{"$f":"VLOOKUP(D1084,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1993-08-01","1997 & Prior","SANFORD",48.4,"P"," 20  00",0,48.4,"2010-05-31",48.4,0,48.4,"s",null,0,"3762"]
["001151","000","MAINS","3761",{"$f":"VLOOKUP(D1120,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1993-12-01","1997 & Prior","WINTER SPRINGS",2291.87,"P"," 20  00",0,2291.87,"2010-05-31",2291.87,0,2291.87,"s",null,0,"3761"]
["001191","000","REGULATOR INSTALLATION",{"$f":"IF(X1159=\"\",\"\",IF(LEN(X1159)=3,X1159&0,LEFT(X1159,4)))","v":"3840"},{"$f":"VLOOKUP(D1159,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1994-05-01","1997 & Prior","SANFORD",84,"P"," 20  00",0,84,"2010-05-31",84,0,84,"s",null,{"$f":"L1159-O1159-T1159","v":0},"3840"]
["001254","000","METER INSTALLATIONS","3820",{"$f":"VLOOKUP(D1221,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1994-11-01","1997 & Prior","SEMINOLE COUNTY",279,"P"," 20  00",0,279,"2010-05-31",279,0,279,"s",null,0,"3820"]
["001257","000","MAINS-PLASTIC","3761",{"$f":"VLOOKUP(D1224,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1994-11-01","1997 & Prior","SANFORD",432.06,"P"," 20  00",0,432.06,"2010-05-31",432.06,0,432.06,"s",null,0,"3761"]
["001297","000","S200 GAS METERS","3810",{"$f":"VLOOKUP(D1263,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1985-01-01","1997 & Prior","SEMINOLE COUNTY",26.17,"P"," 05  00",0,26.17,"2008-12-31",26.17,0,26.17,null,null,0,"3810"]
["001357","000","1 1/4in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D1320,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1988-01-01","1997 & Prior","DEBARY",305.95,"P"," 20  00",0,305.95,"2010-05-31",305.95,0,305.95,"s",null,0,"3761"]
["001372","000","1 1/4in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D1335,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1994-01-01","1997 & Prior","DEBARY",149.4,"P"," 20  00",0,149.4,"2010-05-31",149.4,0,149.4,"s",null,0,"3761"]
["001443","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D1401,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1981-01-01","1997 & Prior","VOLUSIA COUNTY",690.78,"P"," 15  00",0,690.78,"1997-07-31",690.78,0,690.78,null,null,0,"3820"]
["001481","000","HOUSE REGULATOR INSTALLATION","3840",{"$f":"VLOOKUP(D1437,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1978-01-01","1997 & Prior","VOLUSIA COUNTY",151.55000000000001,"R"," 28  00",0,151.55000000000001,"1995-07-31",151.55000000000001,0,151.55000000000001,"s",null,0,"3840"]
["001519","000","2in REG HOUSE","3830",{"$f":"VLOOKUP(D1476,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1985-01-01","1997 & Prior","VOLUSIA COUNTY",746.78,"P"," 15  00",0,746.78,"2017-07-31",746.78,0,746.78,"d",null,0,"3830"]
["001542","000","GAS INDICATOR","3940",{"$f":"VLOOKUP(D1500,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1993-01-01","1997 & Prior","DELAND",645.36,"P"," 20  00",0,645.36,"2010-05-31",645.36,0,645.36,"s",null,0,"3940"]
["001584","000","3/4in STEEL MAIN","3762",{"$f":"VLOOKUP(D1541,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1977-01-01","1997 & Prior","DELAND",206.85,"R"," 28  00",0,206.85,"2005-12-31",206.85,0,206.85,"s",null,0,"3762"]
["001629","000","1 1/4in STEEL MAIN","3762",{"$f":"VLOOKUP(D1581,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1979-01-01","1997 & Prior","ORANGE CITY",416.35,"R"," 28  00",0,416.35,"2007-12-31",416.35,0,416.35,"s",null,0,"3762"]
["001661","000","1 1/2in STEEL MAIN","3762",{"$f":"VLOOKUP(D1613,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1967-01-01","1997 & Prior","OCL-VOLUSIA COUNTY",777.18,"R"," 35  00",0,777.18,"2001-12-31",678.08,0,678.08,"s",null,99.099999999999909,"3762"]
["001701","000","2in STEEL MAIN","3762",{"$f":"VLOOKUP(D1652,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1975-01-01","1997 & Prior","DELAND",1965.88,"R"," 28  00",0,1965.88,"2003-12-31",1965.88,0,1965.88,"s",null,0,"3762"]
["001729","000","2in STEEL MAIN","3762",{"$f":"VLOOKUP(D1680,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1984-01-01","1997 & Prior","ORANGE CITY",77.02,"P"," 15  00",0,77.02,"2010-05-31",77.02,0,77.02,null,null,0,"3762"]
["001766","000","4in STEEL MAIN","3762",{"$f":"VLOOKUP(D1717,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1983-01-01","1997 & Prior","DEBARY",40.83,"P"," 15  00",0,40.83,"2010-05-31",40.83,0,40.83,null,null,0,"3762"]
["001810","000","6in STEEL MAIN","3762",{"$f":"VLOOKUP(D1761,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1990-01-01","1997 & Prior","ORANGE CITY",514.02,"P"," 20  00",0,514.02,"2010-05-31",514.02,0,514.02,"s",null,0,"3762"]
["001840","000","1/2in SERVICES PLASTIC","3801",{"$f":"VLOOKUP(D1789,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1992-01-01","1997 & Prior","VOLUSIA COUNTY",11687.37,"P"," 20  00",0,11687.37,"2010-05-31",11687.37,0,11687.37,"s",null,0,"3801"]
["001887","000","AL AC-175 - AMERICAN","3810",{"$f":"VLOOKUP(D1828,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1968-01-01","1997 & Prior","VOLUSIA COUNTY",302.77,"R"," 35  00",0,302.77,"2010-05-31",264.18,0,264.18,"s",null,38.589999999999975,"3810"]
["001919","000","AL-425 AMERICAN","3810",{"$f":"VLOOKUP(D1860,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1973-01-01","1997 & Prior","VOLUSIA COUNTY",392.48,"R"," 28  00",0,392.48,"1995-07-31",392.48,0,392.48,"s",null,0,"3810"]
["001990","000","7M ROOTS","3810",{"$f":"VLOOKUP(D1930,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1986-01-01","1997 & Prior","VOLUSIA COUNTY",2212.1,"P"," 15  00",0,2212.1,"2010-05-31",2212.1,0,2212.1,null,null,0,"3810"]
["002002","000","11M ROOTS","3810",{"$f":"VLOOKUP(D1941,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1968-01-01","1997 & Prior","VOLUSIA COUNTY",761.41,"R"," 35  00",0,761.41,"2002-12-31",664.29,0,664.29,"s",null,97.12,"3810"]
["002063","000",".5in PLASTIC SERVICES","3801",{"$f":"VLOOKUP(D2002,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1995-08-01","1997 & Prior","VOLUSIA COUNTY",1233.95,"P"," 20  00",0,1233.95,"2010-05-31",1233.95,0,1233.95,"s",null,0,"3801"]
["002095","000","2in PLASTIC MAINS","3761",{"$f":"VLOOKUP(D2034,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1995-04-01","1997 & Prior","DELAND",49.95,"P"," 20  00",0,49.95,"2010-05-31",49.95,0,49.95,"s",null,0,"3761"]
["002139","000","2in PLASTIC MAINS","3761",{"$f":"VLOOKUP(D2078,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1995-05-01","1997 & Prior","OCL - SEMINOLE COUNTY",137.57,"P"," 20  00",0,137.57,"2010-05-31",137.57,0,137.57,"s",null,0,"3761"]
["002168","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D2106,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1983-01-01","1997 & Prior","DEBARY",217.08,"P"," 15  00",0,217.08,"2010-05-31",217.08,0,217.08,null,null,0,"3761"]
["002207","000","AL425AM","3810",{"$f":"VLOOKUP(D2145,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1995-11-01","1997 & Prior","VOLUSIA COUNTY",423.06,"P"," 20  00",0,423.06,"2010-05-31",423.06,0,423.06,"s",null,0,"3810"]
["002239","002","AC250  AM","3810",{"$f":"VLOOKUP(D2177,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1988-12-31","1997 & Prior","VOLUSIA COUNTY",53.92,"P"," 20  00",0,53.92,"2010-05-31",53.92,0,53.92,"s",null,0,"3810"]
["002273","000","1/2in PLASTIC SERVICES","3801",{"$f":"VLOOKUP(D2210,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1996-02-01","1997 & Prior","SANFORD",2428.8000000000002,"P"," 20  00",0,2428.8000000000002,"2010-05-31",2428.8000000000002,0,2428.8000000000002,"s",null,0,"3801"]
["002321","000","1 1/4in PLASTIC SERVICES","3801",{"$f":"VLOOKUP(D2258,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1996-04-01","1997 & Prior","VOLUSIA COUNTY",269,"P"," 20  00",0,269,"2010-05-31",269,0,269,"s",null,0,"3801"]
["002345","000","HOUSE REG INSTALL","3840",{"$f":"VLOOKUP(D2282,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1996-05-01","1997 & Prior","VOLUSIA COUNTY",96,"P"," 20  00",0,96,"2010-05-31",96,0,96,"s",null,0,"3840"]
["002384","000","AL1400 GAS METER","3810",{"$f":"VLOOKUP(D2321,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1994-09-04","1997 & Prior","SEMINOLE COUNTY",1545.8,"P"," 20  00",0,1545.8,"2010-05-31",1545.8,0,1545.8,"s",null,0,"3810"]
["002420","000","1.25in PLASTIC SERVICES","3801",{"$f":"VLOOKUP(D2357,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1996-11-01","1997 & Prior","SEMINOLE COUNTY",477,"P"," 20  00",0,477,"2010-05-31",477,0,477,"s",null,0,"3801"]
["002449","000","AL425 METER","3810",{"$f":"VLOOKUP(D2386,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1996-12-15","1997 & Prior","VOLUSIA COUNTY",129.87,"P"," 20  00",0,129.87,"2010-05-31",129.87,0,129.87,"s",null,0,"3810"]
["002502","000","VALVE CHANGER NO-BLO MUELLER","3940",{"$f":"VLOOKUP(D2438,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","1997-05-09","1997 & Prior","SANFORD",1924.88,"P"," 20  00",0,1924.88,"2010-05-31",1881.94,42.94,1924.88,"s",null,0,"3940"]
["002522","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D2458,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1997-06-01","1997 & Prior","VOLUSIA COUNTY",66,"P"," 20  00",0,66,"2010-05-31",64.53,1.47,66,"s",null,0,"3840"]
["002592","000","1.25in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D2527,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1997-11-01","1997 & Prior","SEMINOLE COUNTY",268,"P"," 20  00",0,268,"2010-05-31",262.02,5.98,268,"s",null,0,"3761"]
["002602","000","METER INSTALL","3820",{"$f":"VLOOKUP(D2537,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1997-11-01","1997 & Prior","VOLUSIA COUNTY",266.49,"P"," 20  00",0,266.49,"2010-05-31",260.54000000000002,5.95,266.49,"s",null,0,"3820"]
["002665","000","2in REGULATORS","3830",{"$f":"VLOOKUP(D2599,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1998-01-01","1998","VOLUSIA COUNTY",707.1,"P"," 20  00",0,707.1,"2010-05-31",659.78,31.55,691.33,"s",null,15.769999999999982,"3830"]
["002684","000","1.25in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D2618,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1998-05-01","1998","SEMINOLE COUNTY",577,"P"," 20  00",0,577,"2010-05-31",538.38,25.75,564.13,"s",null,12.870000000000005,"3801"]
["002737","000","1.25in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D2671,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1998-07-01","1998","SEMINOLE COUNTY",622,"P"," 20  00",0,622,"2010-05-31",580.38,27.75,608.13,"s",null,13.870000000000005,"3761"]
["002769","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D2703,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1998-09-01","1998","SEMINOLE COUNTY",170,"P"," 20  00",0,170,"2010-05-31",158.62,7.59,166.21,"s",null,3.789999999999992,"3761"]
["002821","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D2755,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","1998-10-01","1998","SEMINOLE COUNTY",272,"P"," 20  00",0,272,"2010-05-31",253.8,12.13,265.93,"s",null,6.0699999999999932,"3840"]
["002842","000","HARDWARE AND FASTENERS","3924",{"$f":"VLOOKUP(D2775,'FERC Code upd'!A:B,2,0)","v":"3924"},null,"FN43-00000-1010-3924","FN43-00000-1080-3924","1993-07-01","1997 & Prior","SANFORD",4.55,"P"," 05  00",0,4.55,"2008-12-31",4.55,0,4.55,"sm",null,0,"3924"]
["002897","000","AIRSLED APPLIANCE MOVER","3980",{"$f":"VLOOKUP(D2830,'FERC Code upd'!A:B,2,0)","v":"398"},null,"FN43-00000-1010-3980","FN43-00000-1080-3980","1999-02-01","1999","SANFORD",620.36,"P"," 20  00",0,620.36,"2010-05-31",551.17999999999995,27.67,578.85,"s",null,41.509999999999991,"3980"]
["002914","000","6in OTHER MAIN","3762",{"$f":"VLOOKUP(D2847,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1999-03-01","1999","SEMINOLE COUNTY",22191.200000000001,"P"," 20  00",0,22191.200000000001,"2010-05-31",19716.07,990.05,20706.12,"s",null,1485.0800000000017,"3762"]
["002946","000","6in OTHER MAIN","3762",{"$f":"VLOOKUP(D2879,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1999-05-01","1999","SEMINOLE COUNTY",-24552,"P"," 20  00",0,-24552,"2010-05-31",-21813.55,-1095.3800000000001,-22908.93,"s",null,-1643.0699999999997,"3762"]
["003004","000","AC250 METER","3810",{"$f":"VLOOKUP(D2935,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1999-01-01","1999","SEMINOLE COUNTY",2381.67,"P"," 20  00",0,2381.67,"2010-05-31",2116.04,106.25,2222.29,"s",null,159.38000000000011,"3810"]
["003021","006","METER INSTALL",{"$f":"IF(X2951=\"\",\"\",IF(LEN(X2951)=3,X2951&0,LEFT(X2951,4)))","v":"3820"},{"$f":"VLOOKUP(D2951,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1999-07-01","1999","VOLUSIA COUNTY",165.66,"P"," 20  00",0,165.66,"2010-05-31",147.18,7.39,154.57,"s",null,{"$f":"L2951-O2951-T2951","v":11.090000000000003},"3820"]
["003081","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D3010,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1999-09-01","1999","SEMINOLE COUNTY",24067.33,"P"," 20  00",0,24067.33,"2010-05-31",21382.95,1073.75,22456.7,"s",null,1610.630000000001,"3761"]
["003094","000","AL1000 METER AMER","3810",{"$f":"VLOOKUP(D3023,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1988-01-01","1997 & Prior","SEMINOLE COUNTY",1089.8,"P"," 20  00",0,1089.8,"2010-05-31",1089.8,0,1089.8,"s",null,0,"3810"]
["003128","000","1.25in STEEL MAIN","3762",{"$f":"VLOOKUP(D3055,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","1999-12-01","1999","SEMINOLE COUNTY",2892.34,"P"," 20  00",0,2892.34,"2010-05-31",2569.73,129.04,2698.77,"s",null,193.57000000000016,"3762"]
["003193","000","1in REGULATOR","3830",{"$f":"VLOOKUP(D3115,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","1999-01-01","1999","SEMINOLE COUNTY",504.56,"P"," 20  00",0,504.56,"2010-05-31",448.28,22.51,470.79,"s",null,33.769999999999982,"3830"]
["003239","000","175 METER","3810",{"$f":"VLOOKUP(D3164,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1992-01-01","1997 & Prior","SEMINOLE COUNTY",181.92,"P"," 20  00",0,181.92,"2010-05-31",181.92,0,181.92,"s",null,0,"3810"]
["003271","000","METER INSTALL DELTONA CONV","3820",{"$f":"VLOOKUP(D3196,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","1992-01-01","1997 & Prior","VOLUSIA COUNTY",325.92,"P"," 20  00",0,325.92,"2010-05-31",325.92,0,325.92,"s",null,0,"3820"]
["003289","000","1.25in STEEL MAIN","3762",{"$f":"VLOOKUP(D3214,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","2000-06-01","2000","SEMINOLE COUNTY",-30102.87,"P"," 20  00",0,-30102.87,"2010-05-31",-25402.32,-1343.02,-26745.34,"s",null,-3357.5299999999988,"3762"]
["003343","000","AL-1000 AMER R1000","3810",{"$f":"VLOOKUP(D3268,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1989-01-01","1997 & Prior","SEMINOLE COUNTY",498.82,"P"," 20  00",0,498.82,"2010-05-31",498.82,0,498.82,"s",null,0,"3810"]
["003365","000","1.25in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D3289,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2000-11-01","2000","SEMINOLE COUNTY",8260.67,"P"," 20  00",0,8260.67,"2010-05-31",6970.77,368.54,7339.31,"s",null,921.35999999999967,"3801"]
["003419","000","HOUSE REGULATORS 1in","3830",{"$f":"VLOOKUP(D3340,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2000-01-01","2000","SEMINOLE COUNTY",461.41,"P"," 20  00",0,461.41,"2010-05-31",389.37,20.58,409.95,"s",null,51.460000000000036,"3830"]
["003451","000","6in OTHER MAIN","3762",{"$f":"VLOOKUP(D3372,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","2001-04-01","2001","SEMINOLE COUNTY",-25,"P"," 20  00",0,-25,"2010-05-31",-19.989999999999998,-1.1100000000000001,-21.1,"s",null,-3.8999999999999986,"3762"]
["003473","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D3394,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2001-05-01","2001","SEMINOLE COUNTY",5475.6,"P"," 20  00",0,5475.6,"2010-05-31",4376.28,244.29,4620.57,"s",null,855.03000000000065,"3801"]
["003523","000",".5in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D3444,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2001-08-01","2001","SEMINOLE COUNTY",13465.9,"P"," 20  00",0,13465.9,"2010-05-31",10762.42,600.77,11363.19,"s",null,2102.7099999999991,"3801"]
["003548","000","4in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D3469,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2001-10-01","2001","SEMINOLE COUNTY",1315,"P"," 20  00",394.5,920.5,"2010-05-31",735.7,41.07,776.77,"sr",null,143.73000000000002,"3761"]
["003596","000","REGULATOR INSTALLATION","3840",{"$f":"VLOOKUP(D3516,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2001-12-15","2001","NEW SMYRNA BEACH",518.58000000000004,"P"," 20  00",0,518.58000000000004,"2010-05-31",414.48,23.13,437.61,"s",null,80.970000000000027,"3840"]
["003628","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D3548,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2001-12-15","2001","NEW SMYRNA BEACH",3309.78,"P"," 20  00",0,3309.78,"2010-05-31",2645.29,147.66999999999999,2792.96,"s",null,516.82000000000016,"3820"]
["003686","000","4in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D3606,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2001-12-15","2001","NEW SMYRNA BEACH",2147,"P"," 20  00",0,2147,"2010-05-31",1715.97,95.79,1811.76,"s",null,335.24,"3761"]
["003700","000","4in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D3620,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2001-12-15","2001","NEW SMYRNA BEACH",17717,"P"," 20  00",0,17717,"2010-05-31",14160.03,790.44,14950.47,"s",null,2766.5300000000007,"3761"]
["003767","000","1in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D3687,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2001-12-15","2001","NEW SMYRNA BEACH",6398,"P"," 20  00",0,6398,"2010-05-31",5113.5,285.45,5398.95,"s",null,999.05000000000018,"3761"]
["003772","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D3692,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2001-12-15","2001","NEW SMYRNA BEACH",3481,"P"," 20  00",0,3481,"2010-05-31",2782.13,155.31,2937.44,"s",null,543.55999999999995,"3761"]
["003841","000","2.5in STEEL MAIN","3762",{"$f":"VLOOKUP(D3761,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","2001-12-15","2001","NEW SMYRNA BEACH",172,"P"," 20  00",0,172,"2010-05-31",137.47,7.67,145.13999999999999,"s",null,26.860000000000014,"3762"]
["003866","000","3in STEEL MAIN","3762",{"$f":"VLOOKUP(D3786,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","2001-12-15","2001","NEW SMYRNA BEACH",492.88,"P"," 20  00",0,492.88,"2010-05-31",393.93,21.99,415.92,"s",null,76.95999999999998,"3762"]
["003913","000","6in STEEL MAIN","3762",{"$f":"VLOOKUP(D3833,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","2001-12-15","2001","NEW SMYRNA BEACH",5783,"P"," 20  00",0,5783,"2010-05-31",4621.9799999999996,258.01,4879.99,"s",null,903.01000000000022,"3762"]
["003947","000","8in STEEL MAIN","3762",{"$f":"VLOOKUP(D3867,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","2001-12-15","2001","NEW SMYRNA BEACH",129,"P"," 20  00",0,129,"2010-05-31",103.11,5.75,108.86,"s",null,20.14,"3762"]
["003985","000","1.25in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D3905,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2001-12-15","2001","NEW SMYRNA BEACH",1923,"P"," 20  00",0,1923,"2010-05-31",1536.93,85.79,1622.72,"s",null,300.27999999999997,"3801"]
["004017","000","4in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D3937,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2001-12-15","2001","NEW SMYRNA BEACH",162,"P"," 20  00",0,162,"2010-05-31",129.49,7.23,136.72,"s",null,25.28,"3801"]
["004046","000",".5in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D3966,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2001-12-15","2001","NEW SMYRNA BEACH",23648.19,"P"," 20  00",0,23648.19,"2010-05-31",18900.439999999999,1055.06,19955.5,"s",null,3692.6899999999987,"3801"]
["004089","000",".75in REGULATOR","3830",{"$f":"VLOOKUP(D4009,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2001-12-15","2001","NEW SMYRNA BEACH",51,"P"," 20  00",0,51,"2010-05-31",40.770000000000003,2.27,43.04,"s",null,7.9600000000000009,"3830"]
["004121","000","1.5in REGULATOR","3830",{"$f":"VLOOKUP(D4041,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2001-12-15","2001","NEW SMYRNA BEACH",30,"P"," 20  00",0,30,"2010-05-31",23.99,1.34,25.33,"s",null,4.6700000000000017,"3830"]
["004147","006",".5in OTHER SERVICE","3802",{"$f":"VLOOKUP(D4065,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2001-12-15","2001","NEW SMYRNA BEACH",1197,"P"," 20  00",0,1197,"2010-05-31",956.68,53.41,1010.09,"s",null,186.90999999999997,"3802"]
["004197","000","1in OTHER SERVICE","3802",{"$f":"VLOOKUP(D4113,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2001-12-15","2001","NEW SMYRNA BEACH",1100,"P"," 20  00",0,1100,"2010-05-31",879.17,49.07,928.24,"s",null,171.76,"3802"]
["004230","000","1.25in OTHER SERVICE","3802",{"$f":"VLOOKUP(D4146,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2001-12-15","2001","NEW SMYRNA BEACH",4228,"P"," 20  00",0,4228,"2010-05-31",3379.16,188.63,3567.79,"s",null,660.21,"3802"]
["004269","000","2in OTHER SERVICE","3802",{"$f":"VLOOKUP(D4185,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2001-12-15","2001","NEW SMYRNA BEACH",760,"P"," 20  00",0,760,"2010-05-31",607.42999999999995,33.909999999999997,641.34,"s",null,118.65999999999997,"3802"]
["004301","000","MEAS/REG EQUIP  GEN-MISC","3780",{"$f":"VLOOKUP(D4217,'FERC Code upd'!A:B,2,0)","v":"378"},null,"FN43-00000-1010-3780","FN43-00000-1080-3780","2001-12-15","2001","NEW SMYRNA BEACH",799,"P"," 20  00",0,799,"2010-05-31",638.6,35.65,674.25,"s",null,124.75,"3780"]
["004371","002","AC/AL250 METER","3810",{"$f":"VLOOKUP(D4283,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2001-12-15","2001","NEW SMYRNA BEACH",7.0000000000000007E-2,"P"," 20  00",0,7.0000000000000007E-2,"2010-05-31",0.08,-0.04,0.04,"s",null,3.0000000000000006E-2,"3810"]
["004377","000","AC/AL250 METER","3810",{"$f":"VLOOKUP(D4289,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2001-12-15","2001","NEW SMYRNA BEACH",246,"P"," 20  00",0,246,"2010-05-31",196.62,10.97,207.59,"s",null,38.409999999999997,"3810"]
["004415","000","AL425 METER","3810",{"$f":"VLOOKUP(D4326,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2001-12-15","2001","NEW SMYRNA BEACH",201,"P"," 20  00",0,201,"2010-05-31",160.66,8.9700000000000006,169.63,"s",null,31.370000000000005,"3810"]
["004489","000","AL1000 METER","3810",{"$f":"VLOOKUP(D4398,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2001-12-15","2001","NEW SMYRNA BEACH",219,"P"," 20  00",0,219,"2010-05-31",175.03,9.77,184.8,"s",null,34.199999999999989,"3810"]
["004521","000","AL1400 METER","3810",{"$f":"VLOOKUP(D4430,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2001-12-15","2001","NEW SMYRNA BEACH",466,"P"," 20  00",0,466,"2010-05-31",372.44,20.79,393.23,"s",null,72.769999999999982,"3810"]
["004554","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D4463,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2002-02-01","2002","SEMINOLE COUNTY",18410.509999999998,"P"," 20  00",5523.15,12887.36,"2010-05-31",9942.0400000000009,574.70000000000005,10516.74,"smr",null,2370.619999999999,"3761"]
["004594","000",".75in STEEL SERV","3802",{"$f":"VLOOKUP(D4502,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2002-05-01","2002","VOLUSIA COUNTY",88.1,"P"," 20  00",26.43,61.67,"2010-05-31",46.87,2.75,49.62,"smr",null,12.049999999999997,"3802"]
["004638","000","1in REGULATOR","3830",{"$f":"VLOOKUP(D4544,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2002-06-01","2002","VOLUSIA COUNTY",775.92,"P"," 20  00",0,775.92,"2010-05-31",589.82000000000005,34.619999999999997,624.44000000000005,"sm",null,151.4799999999999,"3830"]
["004661","000","4in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D4567,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2002-09-01","2002","NEW SMYRNA BEACH",61843.91,"P"," 20  00",18553.169999999998,43290.74,"2010-05-31",32429.41,1930.9,34360.31,"smr",null,8930.4300000000076,"3761"]
["004700","000","1.25in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D4606,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2002-10-01","2002","DEBARY",1617,"P"," 20  00",485.1,1131.9000000000001,"2010-05-31",835.42,50.47,885.89,"smr",null,246.0100000000001,"3801"]
["004737","000","READY ROOM CHAIRS","3913",{"$f":"VLOOKUP(D4643,'FERC Code upd'!A:B,2,0)","v":"3913"},null,"FN43-00000-1010-3913","FN43-00000-1080-3913","2002-12-01","2002","DEBARY",3368.62,"P"," 07  00",0,3368.62,"2009-12-31",3368.62,0,3368.62,"sm",null,0,"3913"]
["004772","000","METER INSTALL","3820",{"$f":"VLOOKUP(D4678,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2002-12-01","2002","NEW SMYRNA BEACH",3846.64,"P"," 20  00",1153.99,2692.65,"2010-05-31",1987.39,120.05,2107.44,"smr",null,585.20999999999958,"3820"]
["004819","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D4724,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2003-03-01","2003","LONGWOOD",978.69,"P"," 20  00",293.61,685.08,"2010-05-31",497.95,30.55,528.5,"smr",null,156.58000000000004,"3801"]
["004838","000","1.25in PLASTIC MAIN",{"$f":"IF(X4743=\"\",\"\",IF(LEN(X4743)=3,X4743&0,LEFT(X4743,4)))","v":"3761"},{"$f":"VLOOKUP(D4743,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2003-04-01","2003","SEMINOLE COUNTY",7175.45,"P"," 20  00",2152.64,5022.8100000000004,"2010-05-31",3593.83,224.15,3817.98,"smr",null,{"$f":"L4743-O4743-T4743","v":1204.8299999999995},"3761"]
["004878","000","METER INSTALL","3820",{"$f":"VLOOKUP(D4782,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2003-05-01","2003","LONGWOOD",199.9,"P"," 20  00",59.97,139.93,"2010-05-31",100.12,6.25,106.37,"smr",null,33.56,"3820"]
["004920","000","METER INSTALL","3820",{"$f":"VLOOKUP(D4823,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2003-06-01","2003","SANFORD",126.45,"P"," 20  00",63.23,63.22,"2010-05-31",45.22,2.82,48.04,"smr",null,15.180000000000007,"3820"]
["004983","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D4884,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2003-08-01","2003","DELAND",10188.450000000001,"P"," 20  00",5094.2299999999996,5094.22,"2010-05-31",3588.9,227.22,3816.12,"smr",null,1278.1000000000013,"3761"]
["005003","000","METER INSTALL","3820",{"$f":"VLOOKUP(D4904,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2003-08-01","2003","DEBARY",1571.93,"P"," 20  00",785.97,785.96,"2010-05-31",553.73,35.049999999999997,588.78,"smr",null,197.18000000000006,"3820"]
["005055","000","1.25in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D4956,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2003-10-01","2003","LONGWOOD",9976.67,"P"," 20  00",4988.34,4988.33,"2010-05-31",3459.44,222.38,3681.82,"smr",null,1306.5099999999998,"3761"]
["005094","000","SENSIT GOLD CGI LEAK DETECTOR","3870",{"$f":"VLOOKUP(D4995,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","2003-11-01","2003","SANFORD",1593.31,"P"," 20  00",796.66,796.65,"2010-05-31",552.49,35.520000000000003,588.01,"smr",null,208.64,"3870"]
["005102","000","1.25in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D5003,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2003-11-01","2003","VOLUSIA COUNTY",11835.51,"P"," 20  00",5917.76,5917.75,"2010-05-31",4103.99,263.82,4367.8100000000004,"smr",null,1549.9399999999996,"3761"]
["005160","000",".75in STEEL SERV","3802",{"$f":"VLOOKUP(D5060,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2003-12-01","2003","NEW SMYRNA BEACH",509.51,"P"," 20  00",254.76,254.75,"2010-05-31",176.69,11.36,188.05,"smr",null,66.699999999999989,"3802"]
["005200","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D5099,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2004-01-01","2004","VOLUSIA COUNTY",165.52,"P"," 20  00",82.76,82.76,"2010-05-31",55.06,3.69,58.75,"sr",null,24.010000000000005,"3840"]
["005243","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D5140,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2004-03-01","2004","NEW SMYRNA BEACH",186.62,"P"," 20  00",93.31,93.31,"2010-05-31",62.08,4.16,66.239999999999995,"sr",null,27.070000000000007,"3840"]
["005274","000",".5in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D5171,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2004-04-01","2004","VOLUSIA COUNTY",3550.47,"P"," 20  00",1775.24,1775.23,"2010-05-31",1181.2,79.2,1260.4000000000001,"sr",null,514.8299999999997,"3801"]
["005325","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D5221,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2004-05-01","2004","VOLUSIA COUNTY",165.88,"P"," 20  00",82.94,82.94,"2010-05-31",55.18,3.7,58.88,"sr",null,24.059999999999995,"3840"]
["005340","000","AL2300AM","3810",{"$f":"VLOOKUP(D5236,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1999-01-01","1999","SEMINOLE COUNTY",2406.1999999999998,"P"," 20  00",0,2406.1999999999998,"2010-05-31",2137.8200000000002,107.35,2245.17,"s",null,161.02999999999975,"3810"]
["005379","000","1.25in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D5275,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2004-07-01","2004","LONGWOOD",4588.5,"P"," 20  00",2294.25,2294.25,"2010-05-31",1526.54,102.36,1628.9,"sr",null,665.34999999999991,"3761"]
["005424","000","METER INSTALL","3820",{"$f":"VLOOKUP(D5320,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2004-08-01","2004","SANFORD",297.92,"P"," 20  00",148.96,148.96,"2010-05-31",99.13,6.64,105.77,"sr",null,43.190000000000012,"3820"]
["005444","000","METER INSTALL","3820",{"$f":"VLOOKUP(D5340,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2004-09-01","2004","LONGWOOD",68.13,"P"," 20  00",34.07,34.06,"2010-05-31",22.66,1.52,24.18,"sr",null,9.8799999999999955,"3820"]
["005505","000","METER INSTALL","3820",{"$f":"VLOOKUP(D5401,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2004-11-01","2004","LONGWOOD",199,"P"," 20  00",99.5,99.5,"2010-05-31",66.2,4.4400000000000004,70.64,"sr",null,28.86,"3820"]
["005516","000","4in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D5412,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2004-12-01","2004","VOLUSIA COUNTY",11901,"P"," 20  00",5950.5,5950.5,"2010-05-31",3959.37,265.48,4224.8500000000004,"sr",null,1725.6499999999996,"3761"]
["005560","000",".75in STEEL SERV","3802",{"$f":"VLOOKUP(D5451,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2005-01-01","2005","VOLUSIA COUNTY",517.61,"P"," 15  00",0,517.61,"2010-05-31",410.65,30.56,441.21,"s",null,76.400000000000034,"3802"]
["005614","000","4in MAINS","3761",{"$f":"VLOOKUP(D5500,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","1993-12-01","1997 & Prior","WINTER SPRINGS",113.66,"P"," 20  00",0,113.66,"2010-05-31",113.66,0,113.66,"s",null,0,"3761"]
["005667","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D5553,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2005-03-01","2005","DELAND",5217.45,"P"," 15  00",0,5217.45,"2010-05-31",4139.3,308.04000000000002,4447.34,"s",null,770.10999999999967,"3801"]
["005696","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D5581,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2005-04-01","2005","SANFORD",732.24,"P"," 15  00",0,732.24,"2010-05-31",580.91999999999996,43.24,624.16,"s",null,108.08000000000004,"3761"]
["005740","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D5625,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2005-05-01","2005","DELAND",16290.91,"P"," 15  00",0,16290.91,"2010-05-31",12924.46,961.84,13886.3,"s",null,2404.6100000000006,"3801"]
["005779","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D5664,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2005-06-01","2005","NEW SMYRNA BEACH",1750.35,"P"," 15  00",0,1750.35,"2010-05-31",1388.65,103.34,1491.99,"s",null,258.3599999999999,"3801"]
["005795","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D5680,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2005-06-01","2005","LONGWOOD",217.36,"P"," 15  00",0,217.36,"2010-05-31",172.44,12.84,185.28,"s",null,32.080000000000013,"3840"]
["005847","000",".5in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D5729,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2005-08-01","2005","DEBARY",172.61,"P"," 15  00",0,172.61,"2010-05-31",136.94,10.19,147.13,"s",null,25.480000000000018,"3801"]
["005879","000","1.25in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D5761,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2005-09-01","2005","DELAND",5357.96,"P"," 15  00",0,5357.96,"2010-05-31",4250.76,316.33999999999997,4567.1000000000004,"s",null,790.85999999999967,"3761"]
["005919","000","RIDGID MODEL 600 PIPE THREADER","3940",{"$f":"VLOOKUP(D5801,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","2005-09-01","2005","DEBARY",1144.77,"P"," 15  00",0,1144.77,"2010-05-31",908.22,67.59,975.81,"s",null,168.96000000000004,"3940"]
["005951","000","METER INSTALL","3820",{"$f":"VLOOKUP(D5833,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2005-10-01","2005","WINTER SPRINGS",214.61,"P"," 15  00",0,214.61,"2010-05-31",170.25,12.68,182.93,"s",null,31.680000000000007,"3820"]
["005978","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D5860,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2005-11-01","2005","DELAND",22727.9,"P"," 15  00",0,22727.9,"2010-05-31",18031.27,1341.9,19373.169999999998,"s",null,3354.7300000000032,"3801"]
["006024","000",".75in PLAS SERV-2520 WRITE OFF","3801",{"$f":"VLOOKUP(D5905,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2005-12-01","2005","VOLUSIA COUNTY",-312.37,"P"," 15  00",0,-312.37,"2010-05-31",-247.82,-18.440000000000001,-266.26,"s",null,-46.110000000000014,"3801"]
["006063","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D5944,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2006-01-01","2006","DELAND",14094.21,"P"," 15  00",0,14094.21,"2010-05-31",10349.52,832.15,11181.67,"s",null,2912.5399999999991,"3761"]
["006116","000",".75in STEEL SERV","3802",{"$f":"VLOOKUP(D5997,'FERC Code upd'!A:B,2,0)","v":"3802"},null,"FN43-00000-1010-3802","FN43-00000-1080-3802","2006-02-01","2006","VOLUSIA COUNTY",468.74,"P"," 15  00",0,468.74,"2010-05-31",344.21,27.67,371.88,"s",null,96.860000000000014,"3802"]
["006128","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6009,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2006-02-01","2006","VOLUSIA COUNTY",122.85,"P"," 15  00",0,122.85,"2010-05-31",90.21,7.25,97.46,"s",null,25.39,"3840"]
["006197","000","METER INSTALL","3820",{"$f":"VLOOKUP(D6078,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2006-04-01","2006","DELAND",2843.16,"P"," 15  00",0,2843.16,"2010-05-31",2087.77,167.87,2255.64,"s",null,587.52,"3820"]
["006238","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6118,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2006-05-01","2006","NEW SMYRNA BEACH",134.75,"P"," 15  00",0,134.75,"2010-05-31",98.96,7.95,106.91,"s",null,27.840000000000003,"3840"]
["006272","000","METER INSTALL","3820",{"$f":"VLOOKUP(D6150,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2006-06-01","2006","NEW SMYRNA BEACH",1848.47,"P"," 15  00",0,1848.47,"2010-05-31",1357.36,109.14,1466.5,"s",null,381.97,"3820"]
["006301","000","METER INSTALL","3820",{"$f":"VLOOKUP(D6177,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2006-07-01","2006","DELAND",1698.98,"P"," 15  00",0,1698.98,"2010-05-31",1247.57,100.31,1347.88,"s",null,351.09999999999991,"3820"]
["006349","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6222,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2006-08-01","2006","WINTER SPRINGS",24.84,"P"," 15  00",0,24.84,"2010-05-31",18.25,1.47,19.72,"s",null,5.120000000000001,"3840"]
["006388","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6258,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2006-09-01","2006","VOLUSIA COUNTY",309.60000000000002,"P"," 15  00",0,309.60000000000002,"2010-05-31",227.35,18.28,245.63,"s",null,63.970000000000027,"3840"]
["006426","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6294,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2006-10-01","2006","VOLUSIA COUNTY",125.45,"P"," 15  00",0,125.45,"2010-05-31",92.13,7.41,99.54,"s",null,25.909999999999997,"3840"]
["006458","000","NOMEX HEAVYWEIGHT FIRE SUIT","3980",{"$f":"VLOOKUP(D6326,'FERC Code upd'!A:B,2,0)","v":"398"},null,"FN43-00000-1010-3980","FN43-00000-1080-3980","2006-11-01","2006","DEBARY",907.77,"P"," 15  00",0,907.77,"2010-05-31",666.6,53.59,720.19,"s",null,187.57999999999993,"3980"]
["006489","000","METER INSTALL","3820",{"$f":"VLOOKUP(D6357,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2006-11-01","2006","SANFORD",333.9,"P"," 15  00",0,333.9,"2010-05-31",245.19,19.71,264.89999999999998,"s",null,69,"3820"]
["006530","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6398,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2006-12-01","2006","WINTER SPRINGS",40.130000000000003,"P"," 15  00",0,40.130000000000003,"2010-05-31",29.47,2.37,31.84,"s",null,8.2900000000000027,"3840"]
["006570","000","METER INSTALL","3820",{"$f":"VLOOKUP(D6438,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2007-01-01","2007","LONGWOOD",115.05,"P"," 15  00",0,115.05,"2010-05-31",77.680000000000007,6.8,84.48,"s",null,30.569999999999993,"3820"]
["006602","000","METER INSTALL","3820",{"$f":"VLOOKUP(D6470,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2007-02-01","2007","NEW SMYRNA BEACH",1610.4,"P"," 15  00",0,1610.4,"2010-05-31",1087.4100000000001,95.09,1182.5,"s",null,427.90000000000009,"3820"]
["006634","000","1.25in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D6502,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2007-03-01","2007","DELAND",182.5,"P"," 15  00",0,182.5,"2010-05-31",123.24,10.78,134.02000000000001,"s",null,48.47999999999999,"3801"]
["006669","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6537,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2007-04-01","2007","NEW SMYRNA BEACH",123.42,"P"," 15  00",0,123.42,"2010-05-31",83.35,7.29,90.64,"s",null,32.78,"3840"]
["006709","000","FLAME PACK MODEL 400","3870",{"$f":"VLOOKUP(D6574,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","2007-05-01","2007","DEBARY",4269.68,"P"," 15  00",0,4269.68,"2010-05-31",2883.08,252.11,3135.19,"s",null,1134.4900000000002,"3870"]
["006747","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D6612,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2007-07-01","2007","DELAND",12101.08,"P"," 15  00",0,12101.08,"2010-05-31",8171.18,714.53,8885.7099999999991,"s",null,3215.3700000000008,"3761"]
["006781","000","2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D6646,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2007-08-01","2007","VOLUSIA COUNTY",1253,"P"," 15  00",0,1253,"2010-05-31",846.09,73.98,920.07,"s",null,332.92999999999995,"3761"]
["006850","000","11M ROOTS","3810",{"$f":"VLOOKUP(D6715,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2005-01-01","2005","VOLUSIA COUNTY",2681.67,"P"," 15  00",0,2681.67,"2010-05-31",2127.5100000000002,158.33000000000001,2285.84,"s",null,395.82999999999993,"3810"]
["006890","000","1.25in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D6755,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2007-11-01","2007","VOLUSIA COUNTY",3955.88,"P"," 15  00",0,3955.88,"2010-05-31",2671.17,233.58,2904.75,"s",null,1051.1300000000001,"3761"]
["006922","000","2in REGULATOR","3830",{"$f":"VLOOKUP(D6787,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2001-12-15","2001","NEW SMYRNA BEACH",680,"P"," 20  00",0,680,"2010-05-31",543.49,30.34,573.83000000000004,"s",null,106.16999999999996,"3830"]
["006954","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D6819,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2007-12-01","2007","WINTER SPRINGS",41.16,"P"," 15  00",0,41.16,"2010-05-31",27.8,2.4300000000000002,30.23,"s",null,10.929999999999996,"3840"]
["006989","000","FOOTAGE C200-A1 REMOTE SQUEEZE","3870",{"$f":"VLOOKUP(D6854,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","2007-12-01","2007","DEBARY",781.22,"P"," 15  00",0,781.22,"2010-05-31",527.52,46.13,573.65,"s",null,207.57000000000005,"3870"]
["007027","000","***NON-BASE ITEMS***","3801",{"$f":"VLOOKUP(D6891,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","1995-12-31","1997 & Prior","VOLUSIA COUNTY",243.01,"P"," 20  00",0,243.01,"2010-05-31",243.01,0,243.01,"s",null,0,"3801"]
["007066","000",".5in PE SERVICE BARE STEEL REPL","3801",{"$f":"VLOOKUP(D6929,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2008-02-01","2008","SEMINOLE COUNTY",-2180.25,"P"," 15  00",-1090.1300000000001,-1090.1199999999999,"2010-05-31",-671.73,-64.37,-736.1,"sr",null,-354.01999999999987,"3801"]
["007100","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D6963,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2008-03-01","2008","DELAND",18372.07,"P"," 15  00",9186.0400000000009,9186.0300000000007,"2010-05-31",5660.28,542.41999999999996,6202.7,"sr",null,2983.329999999999,"3801"]
["007132","000","SCOTT AIR PAK WITH ACCESSORIES","3870",{"$f":"VLOOKUP(D6995,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","2008-03-01","2008","DEBARY",2340.0700000000002,"P"," 15  00",1170.04,1170.03,"2010-05-31",720.96,69.09,790.05,"sr",null,379.98000000000025,"3870"]
["007171","000","LINE LOCATOR","3940",{"$f":"VLOOKUP(D7034,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","2004-10-01","2004","DELAND",756.65,"P"," 20  00",378.33,378.32,"2010-05-31",251.74,16.88,268.62,"sr",null,109.69999999999999,"3940"]
["007214","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D7067,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2008-04-01","2008","ORANGE CITY",1386.67,"P"," 15  00",693.34,693.33,"2010-05-31",427.22,40.94,468.16,"sr",null,225.17000000000002,"3801"]
["007256","000","REGULATOR INSTALLATION","3840",{"$f":"VLOOKUP(D7109,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2008-05-01","2008","DELAND",793.25,"P"," 15  00",396.63,396.62,"2010-05-31",244.39,23.42,267.81,"sr",null,128.81,"3840"]
["007286","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D7139,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2008-06-01","2008","NEW SMYRNA BEACH",4306.78,"P"," 15  00",2153.39,2153.39,"2010-05-31",1326.89,127.15,1454.04,"sr",null,699.34999999999991,"3801"]
["007318","000","METERS - MISC","3810",{"$f":"VLOOKUP(D7171,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2008-07-01","2008","SEMINOLE COUNTY",305.83999999999997,"P"," 15  00",152.91999999999999,152.91999999999999,"2010-05-31",94.22,9.0299999999999994,103.25,"sr",null,49.669999999999987,"3810"]
["007361","000","REGULATOR INSTALLATION","3840",{"$f":"VLOOKUP(D7214,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2008-08-01","2008","LONGWOOD",27.53,"P"," 15  00",13.77,13.76,"2010-05-31",8.48,0.81,9.2899999999999991,"sr",null,4.4700000000000024,"3840"]
["007390","000","R S-110 ROCKWELL 5B","3810",{"$f":"VLOOKUP(D7243,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1967-01-01","1997 & Prior","VOLUSIA COUNTY",1514.7,"R"," 35  00",0,1514.7,"2010-05-31",1321.51,0,1321.51,"s",null,193.19000000000005,"3810"]
["007436","000","1/2in PLASTIC MAIN","3761",{"$f":"VLOOKUP(D7289,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2008-09-01","2008","SEMINOLE COUNTY",246,"P"," 15  00",123,123,"2010-05-31",75.790000000000006,7.26,83.05,"sr",null,39.950000000000003,"3761"]
["007499","000","DELAND SYSTEM GATE STA.-SOUTH","3740",{"$f":"VLOOKUP(D7352,'FERC Code upd'!A:B,2,0)","v":"3740"},null,"FN43-00000-1010-3740","FN43-00000-1080-3740","1996-09-01","1997 & Prior","DEBARY",15935.4,"R"," 00  00",0,15935.4,null,0,0,0,null,"Zero Est Life",15935.4,"3740"]
["007531","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D7384,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2008-10-01","2008","ORANGE CITY",15052.48,"P"," 15  00",7526.24,7526.24,"2010-05-31",4637.55,444.41,5081.96,"sr",null,2444.2799999999997,"3801"]
["007573","000","REGULATOR INSTAL","3840",{"$f":"VLOOKUP(D7426,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2008-11-01","2008","SANFORD",124,"P"," 15  00",62,62,"2010-05-31",38.200000000000003,3.66,41.86,"sr",null,20.14,"3840"]
["007603","000","MUSTANG SQUEEZE OFF TOOL","3870",{"$f":"VLOOKUP(D7456,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","2008-12-01","2008","DEBARY",1071.06,"P"," 15  00",535.53,535.53,"2010-05-31",329.97,31.63,361.6,"sr",null,173.92999999999995,"3870"]
["007617","000","TRACKING UNIT AND LINKED GPS","3970",{"$f":"VLOOKUP(D7469,'FERC Code upd'!A:B,2,0)","v":"397"},null,"FN43-00000-1010-3970","FN43-00000-1080-3970","2008-12-01","2008","DEBARY",1171.5,"P"," 15  00",585.75,585.75,"2010-05-31",360.93,34.590000000000003,395.52,"sr",null,190.23000000000002,"3970"]
["007676","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D7528,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2008-12-01","2008","MARION COUNTY - OCL",1040.18,"P"," 15  00",520.09,520.09,"2010-05-31",320.45999999999998,30.71,351.17,"sr",null,168.92000000000002,"3820"]
["007708","000","***2007 NON-BASE PENSION***","3761",{"$f":"VLOOKUP(D7560,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2007-07-01","2007","SEMINOLE COUNTY",-21141.9,"P"," 15  00",0,-21141.9,"2010-05-31",-14275.93,-1248.3599999999999,-15524.29,"s",null,-5617.6100000000006,"3761"]
["007754","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D7606,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2009-02-01","2009","DELTONA",8216.17,"P"," 15  00",4108.09,4108.08,"2010-05-31",2288.7600000000002,242.58,2531.34,"sr",null,1576.7399999999998,"3801"]
["007780","000","6in STEEEL MAIN","3762",{"$f":"VLOOKUP(D7632,'FERC Code upd'!A:B,2,0)","v":"3762"},null,"FN43-00000-1010-3762","FN43-00000-1080-3762","2009-03-01","2009","DELTONA",36148.29,"P"," 15  00",18074.150000000001,18074.14,"2010-05-31",10069.75,1067.25,11137,"sr",null,6937.1399999999994,"3762"]
["007835","000","METER INSTALLATION",{"$f":"IF(X7687=\"\",\"\",IF(LEN(X7687)=3,X7687&0,LEFT(X7687,4)))","v":"3820"},{"$f":"VLOOKUP(D7687,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2009-04-01","2009","DELTONA",3008.8,"P"," 15  00",1504.4,1504.4,"2010-05-31",838.15,88.83,926.98,"sr",null,{"$f":"L7687-O7687-T7687","v":577.42000000000007},"3820"]
["007852","000","2in PE MAIN-BARE STEEL REPL","3761",{"$f":"VLOOKUP(D7704,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2009-05-01","2009","SEMINOLE COUNTY",-3303.46,"P"," 15  00",-1651.73,-1651.73,"2010-05-31",-920.24,-97.53,-1017.77,"sr",null,-633.96,"3761"]
["007884","000","2in REGULATORS","3830",{"$f":"VLOOKUP(D7736,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2007-01-01","2007","SEMINOLE COUNTY",791.21,"P"," 15  00",0,791.21,"2010-05-31",534.26,46.72,580.98,"s",null,210.23000000000002,"3830"]
["007934","000","AC250 METER","3810",{"$f":"VLOOKUP(D7786,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","1981-01-01","1997 & Prior","SEMINOLE COUNTY",211.44,"P"," 15  00",0,211.44,"2010-05-31",211.44,0,211.44,null,null,0,"3810"]
["007956","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D7808,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2009-07-01","2009","DELAND",8192.34,"P"," 15  00",4096.17,4096.17,"2010-05-31",2282.12,241.87,2523.9899999999998,"sr",null,1572.1800000000003,"3801"]
["008025","000",".75in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D7877,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2009-09-01","2009","DELAND",8776.09,"P"," 15  00",4388.05,4388.04,"2010-05-31",2444.7399999999998,259.11,2703.85,"sr",null,1684.19,"3801"]
["008033","000","1.25inPE SVC","3801",{"$f":"VLOOKUP(D7885,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2009-09-01","2009","WINTER SPRINGS",4132.07,"P"," 15  00",2066.04,2066.0300000000002,"2010-05-31",1151.06,122,1273.06,"sr",null,792.9699999999998,"3801"]
["008097","000","REGULATOR INSTALL","3840",{"$f":"VLOOKUP(D7949,'FERC Code upd'!A:B,2,0)","v":"384"},null,"FN43-00000-1010-3840","FN43-00000-1080-3840","2009-10-01","2009","MARION COUNTY - OCL",421.06,"P"," 15  00",210.53,210.53,"2010-05-31",117.28,12.43,129.71,"sr",null,80.819999999999993,"3840"]
["008114","000","DELL OPTIPLEX 760 PC","3912",{"$f":"VLOOKUP(D7966,'FERC Code upd'!A:B,2,0)","v":"3912"},null,"FN43-00000-1010-3912","FN43-00000-1080-3912","2009-10-01","2009","DEBARY",1129.26,"P"," 05  00",564.63,564.63,"2010-05-31",564.63,0,564.63,"smr",null,0,"3912"]
["008169","000","2in PE MAIN","3761",{"$f":"VLOOKUP(D8021,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2009-12-01","2009","DELAND",57142.76,"P"," 15  00",28571.38,28571.38,"2010-05-31",15918.15,1687.1,17605.25,"sr",null,10966.130000000001,"3761"]
["008202","000","LIFTGATE LID ARE LSII","3922",{"$f":"VLOOKUP(D8053,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"FN43-00000-1010-3922","FN43-00000-1080-3922","2009-12-01","2009","INGLIS",1060,"P"," 05  00",530,530,"2010-05-31",530,0,530,"smr",null,0,"3922"]
["008219","000",".5in PLASTIC SVC BARE STEEL REP","3801",{"$f":"VLOOKUP(D8065,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2010-01-01","2010","SEMINOLE COUNTY",-623.11,"P"," 15  00",-311.56,-311.55,null,-162.08000000000001,-18.399999999999999,-180.48,"smr",null,-131.07000000000002,"3801"]
["008286","000",".5in PLASTIC SERVICE","3801",{"$f":"VLOOKUP(D8125,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2010-03-01","2010","DELAND",1729.41,"P"," 15  00",864.71,864.7,null,449.83,51.06,500.89,"smr",null,363.81000000000006,"3801"]
["008307","000","METER INSTALLATION","3820",{"$f":"VLOOKUP(D8146,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2010-03-01","2010","NEW SMYRNA BEACH",180.95,"P"," 15  00",90.48,90.47,null,47.08,5.34,52.42,"smr",null,38.049999999999983,"3820"]
["008351","000","AC250 METER","3810",{"$f":"VLOOKUP(D8190,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2010-06-01","2010","SEMINOLE COUNTY",127.38,"P"," 15  00",63.69,63.69,null,32.19,3.76,35.950000000000003,"smr",null,27.739999999999995,"3810"]
["008398","000","US 1792 N ORANGE CITY 2\"","3761",{"$f":"VLOOKUP(D8229,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2010-09-30","2010","SEMINOLE COUNTY",3682.87,"P"," 15  00",1841.44,1841.43,null,903.6,108.73,1012.33,"smr",null,829.0999999999998,"3761"]
["008452","000","AC 250","3810",{"$f":"VLOOKUP(D8283,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2004-01-01","2004","INGLIS",47.64,"P"," 05  00",23.82,23.82,"2010-08-31",23.82,0,23.82,"mr",null,0,"3810"]
["008470","000","LAKE MARY TUNNEL","3761",{"$f":"VLOOKUP(D8301,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2010-12-31","2010","SEMINOLE COUNTY",204.41,"P"," 15  00",102.21,102.2,null,48.65,6.03,54.68,"smr",null,47.52,"3761"]
["008602","000","Blkt Serv .75 In ST BSP","3761",{"$f":"VLOOKUP(D8364,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2011-03-31","2011","WPB",814.8,"P"," 20  00",814.8,0,null,0,0,0,"mr",null,0,"3761"]
["008604","000","Blkt Serv .75 In PL BSP","3761",{"$f":"VLOOKUP(D8366,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2011-03-31","2011","WPB",47580.75,"P"," 20  00",47580.75,0,null,0,0,0,"mr",null,0,"3761"]
["008643","000","4718 Van Kleeck Dr","3761",{"$f":"VLOOKUP(D8405,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2011-06-30","2011","WPB",692.59,"P"," 20  00",692.59,0,null,0,0,0,"mr",null,0,"3761"]
["008701","000","Santa Barbara  El Capitan","3761",{"$f":"VLOOKUP(D8463,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1010-3761","2011-09-30","2011","Central",1840.43,"P"," 20  00",1840.43,0,null,0,0,0,"mr",null,0,"3761"]
["008715","000","Amort Bare St .5 In","3801",{"$f":"VLOOKUP(D8477,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1010-3801","2011-09-30","2011","Central",-1246.21,"P"," 20  00",-1246.21,0,null,0,0,0,"mr",null,0,"3801"]
["008783","000","Reg Pur","3830",{"$f":"VLOOKUP(D8544,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2011-12-31","2011","Palm Beach co",1453.41,"P"," 20  00",1453.41,0,null,0,0,0,"mr",null,0,"3830"]
["008818","000","Woodland Voorhis","3761",{"$f":"VLOOKUP(D8579,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2012-02-29","2012",null,214.73,"P"," 20  00",107.37,107.36,null,33.93,5.51,39.44,"mr",null,67.919999999999987,"3761"]
["008858","000","1 1/4 Services Blkt","3801",{"$f":"VLOOKUP(D8618,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2012-04-30","2012",null,665.6,"P"," 20  00",332.8,332.8,null,100.59,17.420000000000002,118.01,"mr",null,214.79000000000002,"3801"]
["008883","000","130 Bomar Court","3761",{"$f":"VLOOKUP(D8643,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2012-07-31","2012",null,3458.84,"P"," 20  00",1729.42,1729.42,null,498.93,92.29,591.22,"mr",null,1138.2,"3761"]
["008923","000","Services 3/4\"","3801",{"$f":"VLOOKUP(D8683,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2012-09-30","2012",null,14700.57,"P"," 20  00",7350.29,7350.28,null,2120.5300000000002,392.23,2512.7600000000002,"mr",null,4837.5199999999995,"3801"]
["008962","000","CF Serv .75 PE","3801",{"$f":"VLOOKUP(D8722,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2012-11-30","2012","WPB",17944.25,"P"," 20  00",8972.1299999999992,8972.1200000000008,null,2465.2600000000002,488.02,2953.28,"mr",null,6018.84,"3801"]
["008982","000","1630 Parade Circle","3761",{"$f":"VLOOKUP(D8742,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2012-12-31","2012","WPB",-660.26,"P"," 20  00",-330.13,-330.13,null,-90.72,-17.96,-108.68,"mr",null,-221.45,"3761"]
["009034","000","Pipehorn 800HL","3940",{"$f":"VLOOKUP(D8794,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","2012-12-31","2012","WPB",4178.3,"P"," 07  00",2089.15,2089.15,null,1564.75,182.4,1747.15,"smr",null,342,"3940"]
["009063","000","GRIP Services under 1 inch","380G",{"$f":"VLOOKUP(D8823,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FN43-00000-1010-380G","FN43-00000-1080-380G","2013-03-31","2013","DEBARY",61985.74,"P"," 20  00",30992.87,30992.87,null,8073.21,1718.98,9792.19,"mr",null,21200.68,"380G"]
["009101","000","Meter Installs","3820",{"$f":"VLOOKUP(D8859,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2013-07-31","2013","DEBARY",14459.16,"P"," 20  00",7229.58,7229.58,null,1668.64,417.07,2085.71,"mr",null,5143.87,"3820"]
["009140","000","Service Dept Equipment","3940",{"$f":"VLOOKUP(D8898,'FERC Code upd'!A:B,2,0)","v":"394"},null,"FN43-00000-1010-3940","FN43-00000-1080-3940","2013-09-30","2013","DEBARY",12294.05,"P"," 20  00",6147.03,6147.02,null,1418.78,354.62,1773.4,"mr",null,4373.619999999999,"3940"]
["009202","000","Svc Van Rplc Veh 167","3922",{"$f":"VLOOKUP(D8960,'FERC Code upd'!A:B,2,0)","v":"3922"},null,"FN43-00000-1010-3922","FN43-00000-1080-3922","2013-12-31","2013","DEBARY",36511.32,"A"," 05  00",11160,25351.32,null,10025,1875,11900,"lsmr",null,13451.32,"3922"]
["009205","000","Palermo Longwood Hills Rd-","3761",{"$f":"VLOOKUP(D8963,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2013-12-31","2013","DEBARY",1149.49,"P"," 20  00",574.75,574.74,null,124.13,33.799999999999997,157.93,"mr",null,416.81,"3761"]
["009245","000","GRIP Highland Country Estates","376G",{"$f":"VLOOKUP(D9003,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"FN43-00000-1010-376G","FN43-00000-1080-376G","2014-03-31","2014","DEBARY",126043.14,"P"," 20  00",63021.57,63021.57,null,12637.42,3778.81,16416.23,"mr",null,46605.34,"376G"]
["009314","000","Purch CGI 810 Loc Grease Gun","3870",{"$f":"VLOOKUP(D9072,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","2014-08-31","2014","DEBARY",33308.589999999997,"P"," 20  00",16654.3,16654.29,null,2805.24,1038.68,3843.92,"mr",null,12810.369999999997,"3870"]
["009353","000","1302 S Riverside Dr NSB Ext","3761",{"$f":"VLOOKUP(D9111,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2014-11-30","2014","DEBARY",1807.59,"P"," 20  00",903.8,903.79,null,137.72999999999999,57.46,195.19,"mr",null,708.59999999999991,"3761"]
["009382","000","Services 1 1/4\" - CF","3801",{"$f":"VLOOKUP(D9140,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2014-12-31","2014","DEBARY",1610,"P"," 20  00",805,805,null,122.68,51.17,173.85,"mr",null,631.15,"3801"]
["009418","000","PE MAINS","3761",{"$f":"VLOOKUP(D9176,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2015-05-31","2015","DEBARY",32614.66,"P"," 20  00",16307.33,16307.33,null,1930.13,1078.29,3008.42,"mr",null,13298.91,"3761"]
["009463","000","GRIP-Services Under","380G",{"$f":"VLOOKUP(D9221,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FN43-00000-1010-380G","FN43-00000-1080-380G","2015-10-31","2015","DEBARY",53268.56,"P"," 20  00",26634.28,26634.28,null,2228.54,1830.43,4058.97,"mr",null,22575.309999999998,"380G"]
["009490","000","Lk Mary and Mellonvilled Replacement","3761",{"$f":"VLOOKUP(D9248,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2016-02-29","2016","DEBARY",4747.66,"P"," 20  00",2373.83,2373.83,null,89.02,171.36,260.38,"r",null,2113.4499999999998,"3761"]
["009529","000","Extension of Mains",{"$f":"IF(X9287=\"\",\"\",IF(LEN(X9287)=3,X9287&0,LEFT(X9287,4)))","v":"3761"},{"$f":"VLOOKUP(D9287,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2016-06-30","2016","DEBARY",-10964.91,"P"," 00  00",0,-10964.91,null,0,0,0,null,"Zero Est Life",-10964.91,"3761"]
["009562","000","Meter Installs - CF","3820",{"$f":"VLOOKUP(D9320,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2016-07-31","2016","DEBARY",35634.870000000003,"P"," 20  00",17817.439999999999,17817.43,null,668.15,1286.2,1954.35,"r",null,15863.080000000004,"3820"]
["009594","000","701 E SR 434 2Inch MN Ext","3761",{"$f":"VLOOKUP(D9352,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2016-08-31","2016","DEBARY",2524.15,"P"," 20  00",1262.08,1262.07,null,47.33,91.11,138.44,"r",null,1123.6300000000001,"3761"]
["009643","000","Saxon Dr. NSB 2016 4in","3761",{"$f":"VLOOKUP(D9401,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2016-10-31","2016","DEBARY",31439.81,"P"," 20  00",15719.91,15719.9,null,589.5,1134.78,1724.28,"r",null,13995.62,"3761"]
["009666","000","GRIP-Services Under 1\" - CF","380G",{"$f":"VLOOKUP(D9424,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FN43-00000-1010-380G","FN43-00000-1080-380G","2016-11-30","2016","DEBARY",30407.96,"P"," 20  00",15203.98,15203.98,null,570.15,1097.54,1667.69,"r",null,13536.289999999999,"380G"]
["009698","000","SAVTA Reserve 4in Main Ext","3761",{"$f":"VLOOKUP(D9456,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2016-12-31","2016","DEBARY",25422.84,"P"," 20  00",12711.42,12711.42,null,476.68,917.61,1394.29,"r",null,11317.130000000001,"3761"]
["009742","000","FN15303360 - DB Office Renovation 2015","3900",{"$f":"VLOOKUP(D9500,'FERC Code upd'!A:B,2,0)","v":"3900"},null,"FN43-00000-1010-3900","FN43-00000-1080-3900","2017-04-30","2017","DEBARY",4813.8,"P"," 20  00",2406.9,2406.9,null,0,90.26,90.26,"r",null,2316.64,"3900"]
["009770","000","Services under 1\" - CF","3801",{"$f":"VLOOKUP(D9528,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-05-31","2017","DEBARY",77775.789999999994,"P"," 20  00",38887.9,38887.89,null,0,1458.3,1458.3,"r",null,37429.589999999989,"3801"]
["009823","000","335 E Parkdale Ave Deland","3761",{"$f":"VLOOKUP(D9581,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-09-30","2017","DEBARY",5977.24,"P"," 20  00",2988.62,2988.62,null,0,112.07,112.07,"r",null,2876.5499999999997,"3761"]
["009841","000","Meter Installs - CF","3820",{"$f":"VLOOKUP(D9599,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2017-10-31","2017","DEBARY",27173.95,"P"," 20  00",0,27173.95,null,0,1019.02,1019.02,null,null,26154.93,"3820"]
["009842","000","DB NEW SANITARY LIFT STATION","3900",{"$f":"VLOOKUP(D9600,'FERC Code upd'!A:B,2,0)","v":"3900"},null,"FN43-00000-1010-3900","FN43-00000-1080-3900","2017-10-31","2017","DEBARY",7739.28,"P"," 20  00",0,7739.28,null,0,290.22000000000003,290.22000000000003,null,null,7449.0599999999995,"3900"]
["009843","000","Victoria Trails  7 ph 2","3761",{"$f":"VLOOKUP(D9601,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",8897.17,"P"," 20  00",0,8897.17,null,0,333.64,333.64,null,null,8563.5300000000007,"3761"]
["009844","000","Micron Fiber Tech 2in Main","3761",{"$f":"VLOOKUP(D9602,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",6798.8,"P"," 20  00",0,6798.8,null,0,254.96,254.96,null,null,6543.84,"3761"]
["009845","000","Beachside Reinforcement 2017","3761",{"$f":"VLOOKUP(D9603,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",4398.07,"P"," 20  00",0,4398.07,null,0,164.93,164.93,null,null,4233.1399999999994,"3761"]
["009846","000","335 E Parkdale Ave Deland","3761",{"$f":"VLOOKUP(D9604,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",3716.8,"P"," 20  00",0,3716.8,null,0,139.38,139.38,null,null,3577.42,"3761"]
["009847","000","3195 Tala Loop LW","3761",{"$f":"VLOOKUP(D9605,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",9886.18,"P"," 20  00",0,9886.18,null,0,370.73,370.73,null,null,9515.4500000000007,"3761"]
["009848","000","WALMART DELAND NHM","3761",{"$f":"VLOOKUP(D9606,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",17749.16,"P"," 20  00",0,17749.16,null,0,665.59,665.59,null,null,17083.57,"3761"]
["009849","000","3040 W SR 46 Sanford",{"$f":"IF(X9607=\"\",\"\",IF(LEN(X9607)=3,X9607&0,LEFT(X9607,4)))","v":"3761"},{"$f":"VLOOKUP(D9607,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",2250.59,"P"," 20  00",0,2250.59,null,0,84.4,84.4,null,null,2166.19,"3761"]
["009850","000","Steeple Chase Phase 3","3761",{"$f":"VLOOKUP(D9608,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",5227.4399999999996,"P"," 20  00",0,5227.4399999999996,null,0,196.03,196.03,null,null,5031.41,"3761"]
["009851","000","Isleboro Main Replacement NSB","3761",{"$f":"VLOOKUP(D9609,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",50300.14,"P"," 20  00",0,50300.14,null,0,1886.26,1886.26,null,null,{"$f":"L9609-O9609-T9609","v":48413.88},"3761"]
["009852","000","343 Monroe Rd Sanford 4in","3761",{"$f":"VLOOKUP(D9610,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",9739.2999999999993,"P"," 20  00",0,9739.2999999999993,null,0,365.22,365.22,null,null,9374.08,"3761"]
["009853","000","Micron Fiber Tech 4 In","3761",{"$f":"VLOOKUP(D9611,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-10-31","2017","DEBARY",19179.490000000002,"P"," 20  00",0,19179.490000000002,null,0,719.23,719.23,null,null,18460.260000000002,"3761"]
["009854","000","Services under 1\" - CF","3801",{"$f":"VLOOKUP(D9612,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-10-31","2017","DEBARY",83289.03,"P"," 20  00",0,83289.03,null,0,3123.34,3123.34,null,null,80165.69,"3801"]
["009855","000","Services 1 1/4\" - CF","3801",{"$f":"VLOOKUP(D9613,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-10-31","2017","DEBARY",4896.57,"P"," 20  00",0,4896.57,null,0,183.62,183.62,null,null,4712.95,"3801"]
["009856","000","E TURGOT AVE EDGEWATER GRIP","376G",{"$f":"VLOOKUP(D9614,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"FN43-00000-1010-376G","FN43-00000-1080-376G","2017-10-31","2017","DEBARY",4195.1099999999997,"P"," 20  00",0,4195.1099999999997,null,0,157.32,157.32,null,null,4037.7899999999995,"376G"]
["009857","000","GRIP-Services Under 1\" - CF","380G",{"$f":"VLOOKUP(D9615,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FN43-00000-1010-380G","FN43-00000-1080-380G","2017-10-31","2017","DEBARY",61070.84,"P"," 20  00",0,61070.84,null,0,2290.16,2290.16,null,null,58780.679999999993,"380G"]
["009858","000","Extension of Services","3801",{"$f":"VLOOKUP(D9616,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-12-31","2017","DEBARY",-86799.99,"P"," 00  00",0,-86799.99,null,0,0,0,null,"Zero Est Life",-86799.99,"3801"]
["009859","000","HAMMOCK OAK WESTEND","3761",{"$f":"VLOOKUP(D9617,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",-8897,"P"," 20  00",0,-8897,null,0,-333.64,-333.64,null,null,-8563.36,"3761"]
["009860","000","Lake Markhan","3761",{"$f":"VLOOKUP(D9618,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",-37857.25,"P"," 20  00",0,-37857.25,null,0,-1419.65,-1419.65,null,null,-36437.599999999999,"3761"]
["009861","000","Lake Markham Land 4 main","3761",{"$f":"VLOOKUP(D9619,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",-25265.8,"P"," 20  00",0,-25265.8,null,0,-947.47,-947.47,null,null,-24318.329999999998,"3761"]
["009862","000","Install Valves on the NSB","3780",{"$f":"VLOOKUP(D9620,'FERC Code upd'!A:B,2,0)","v":"378"},null,"FN43-00000-1010-3780","FN43-00000-1080-3780","2017-12-31","2017","DEBARY",30803.919999999998,"P"," 20  00",0,30803.919999999998,null,0,1155.1500000000001,1155.1500000000001,null,null,29648.769999999997,"3780"]
["009863","000","BAY AVE LONGWOOD 1 14 IN PE","3761",{"$f":"VLOOKUP(D9621,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",120.96,"P"," 20  00",0,120.96,null,0,4.54,4.54,null,null,116.41999999999999,"3761"]
["009864","000","Serv under 1 inch - CF","3801",{"$f":"VLOOKUP(D9622,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-12-31","2017","DEBARY",312.5,"P"," 20  00",0,312.5,null,0,11.72,11.72,null,null,300.77999999999997,"3801"]
["009865","000","Meters 275 & under CF","3810",{"$f":"VLOOKUP(D9623,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2017-12-31","2017","DEBARY",6472.1,"P"," 20  00",0,6472.1,null,0,242.7,242.7,null,null,6229.4000000000005,"3810"]
["009866","000","Meters Over 275 - CF","3810",{"$f":"VLOOKUP(D9624,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2017-12-31","2017","DEBARY",28139.71,"P"," 20  00",0,28139.71,null,0,1055.24,1055.24,null,null,27084.469999999998,"3810"]
["009867","000","Other Meter Devices - CF","3810",{"$f":"VLOOKUP(D9625,'FERC Code upd'!A:B,2,0)","v":"381"},null,"FN43-00000-1010-3810","FN43-00000-1080-3810","2017-12-31","2017","DEBARY",2437.06,"P"," 20  00",0,2437.06,null,0,91.39,91.39,null,null,2345.67,"3810"]
["009868","000","Meter Installs - CF","3820",{"$f":"VLOOKUP(D9626,'FERC Code upd'!A:B,2,0)","v":"382"},null,"FN43-00000-1010-3820","FN43-00000-1080-3820","2017-12-31","2017","DEBARY",63220.19,"P"," 20  00",0,63220.19,null,0,2370.7600000000002,2370.7600000000002,null,null,60849.43,"3820"]
["009869","000","Regulators 1\" and under - CF","3830",{"$f":"VLOOKUP(D9627,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2017-12-31","2017","DEBARY",17837.080000000002,"P"," 20  00",0,17837.080000000002,null,0,668.89,668.89,null,null,17168.190000000002,"3830"]
["009870","000","Regulators Over 1\" - CF","3830",{"$f":"VLOOKUP(D9628,'FERC Code upd'!A:B,2,0)","v":"383"},null,"FN43-00000-1010-3830","FN43-00000-1080-3830","2017-12-31","2017","DEBARY",2158.7800000000002,"P"," 20  00",0,2158.7800000000002,null,0,80.959999999999994,80.959999999999994,null,null,2077.8200000000002,"3830"]
["009871","000","HYDROSTATIC TEST KIT MERIAM","3870",{"$f":"VLOOKUP(D9629,'FERC Code upd'!A:B,2,0)","v":"387"},null,"FN43-00000-1010-3870","FN43-00000-1080-3870","2017-12-31","2017","DEBARY",16550.62,"P"," 07  00",0,16550.62,null,0,2364.38,2364.38,null,null,14186.239999999998,"3870"]
["009872","000","Victoria Trails  7 ph 2","3761",{"$f":"VLOOKUP(D9630,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",337.97,"P"," 20  00",0,337.97,null,0,12.67,12.67,null,null,325.3,"3761"]
["009873","000","Beachside Reinforcement 2017","3761",{"$f":"VLOOKUP(D9631,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",1111.08,"P"," 20  00",0,1111.08,null,0,41.67,41.67,null,null,1069.4099999999999,"3761"]
["009874","000","3195 Tala Loop LW","3761",{"$f":"VLOOKUP(D9632,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",3236.5,"P"," 20  00",0,3236.5,null,0,121.37,121.37,null,null,3115.13,"3761"]
["009875","000","WALMART DELAND NHM","3761",{"$f":"VLOOKUP(D9633,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",1933.95,"P"," 20  00",0,1933.95,null,0,72.52,72.52,null,null,1861.43,"3761"]
["009876","000","3040 W SR 46 Sanford","3761",{"$f":"VLOOKUP(D9634,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",3379.86,"P"," 20  00",0,3379.86,null,0,126.75,126.75,null,null,3253.11,"3761"]
["009877","000","LAKE EMMA SOUND LAKE MARY","3761",{"$f":"VLOOKUP(D9635,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",50627.72,"P"," 20  00",0,50627.72,null,0,1898.54,1898.54,null,null,48729.18,"3761"]
["009878","000","Steeple Chase Phase 3","3761",{"$f":"VLOOKUP(D9636,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",13657.31,"P"," 20  00",0,13657.31,null,0,512.15,512.15,null,null,13145.16,"3761"]
["009879","000","Isleboro Main Replacement NSB","3761",{"$f":"VLOOKUP(D9637,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",105889.03,"P"," 20  00",0,105889.03,null,0,3970.84,3970.84,null,null,101918.19,"3761"]
["009880","000","GRIFFIN FARMS TOWN CENTER","3761",{"$f":"VLOOKUP(D9638,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",46316.63,"P"," 20  00",0,46316.63,null,0,1736.87,1736.87,null,null,44579.759999999995,"3761"]
["009881","000","3219 TALA LOOP LONGWOOD","3761",{"$f":"VLOOKUP(D9639,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",6317.15,"P"," 20  00",0,6317.15,null,0,236.89,236.89,null,null,6080.2599999999993,"3761"]
["009882","000","PERFORMANCE POWER COAT LW","3761",{"$f":"VLOOKUP(D9640,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",58337.84,"P"," 20  00",0,58337.84,null,0,2187.67,2187.67,null,null,56150.17,"3761"]
["009883","000","879 HARLEY STRICKLAND","3761",{"$f":"VLOOKUP(D9641,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",32116.720000000001,"P"," 20  00",0,32116.720000000001,null,0,1204.3800000000001,1204.3800000000001,null,null,30912.34,"3761"]
["009884","000","GRIFFIN PARK SUBDIVISION","3761",{"$f":"VLOOKUP(D9642,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",52287.96,"P"," 20  00",0,52287.96,null,0,1960.8,1960.8,null,null,50327.159999999996,"3761"]
["009885","000","343 Monroe Rd Sanford 4in","3761",{"$f":"VLOOKUP(D9643,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",13387.93,"P"," 20  00",0,13387.93,null,0,502.05,502.05,null,null,12885.880000000001,"3761"]
["009886","000","Micron Fiber Tech 4 In","3761",{"$f":"VLOOKUP(D9644,'FERC Code upd'!A:B,2,0)","v":"3761"},null,"FN43-00000-1010-3761","FN43-00000-1080-3761","2017-12-31","2017","DEBARY",987.62,"P"," 20  00",0,987.62,null,0,37.04,37.04,null,null,950.58,"3761"]
["009887","000","Services under 1\" - CF","3801",{"$f":"VLOOKUP(D9645,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-12-31","2017","DEBARY",238332.6,"P"," 20  00",0,238332.6,null,0,8937.4699999999993,8937.4699999999993,null,null,229395.13,"3801"]
["009888","000","Services 1 1/4\" - CF","3801",{"$f":"VLOOKUP(D9646,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-12-31","2017","DEBARY",20418.48,"P"," 20  00",0,20418.48,null,0,765.69,765.69,null,null,19652.79,"3801"]
["009889","000","E TURGOT AVE EDGEWATER GRIP","376G",{"$f":"VLOOKUP(D9647,'FERC Code upd'!A:B,2,0)","v":"376G"},null,"FN43-00000-1010-376G","FN43-00000-1080-376G","2017-12-31","2017","DEBARY",14713.3,"P"," 20  00",0,14713.3,null,0,551.75,551.75,null,null,14161.55,"376G"]
["009890","000","GRIP-Services Under 1\" - CF","380G",{"$f":"VLOOKUP(D9648,'FERC Code upd'!A:B,2,0)","v":"380G"},null,"FN43-00000-1010-380G","FN43-00000-1080-380G","2017-12-31","2017","DEBARY",56511.63,"P"," 20  00",0,56511.63,null,0,2119.19,2119.19,null,null,54392.439999999995,"380G"]
["009891","000","CISCO phone system","3910",{"$f":"VLOOKUP(D9649,'FERC Code upd'!A:B,2,0)","v":"3910"},null,"FN43-00000-1010-3910","FN43-00000-1080-3910","2017-10-31","2017","DEBARY",69566,"P"," 07  00",0,69566,null,0,9938,9938,null,null,59628,"3910"]
["009892","000","CISCO phone system","3910",{"$f":"VLOOKUP(D9650,'FERC Code upd'!A:B,2,0)","v":"3910"},null,"FN43-00000-1010-3910","FN43-00000-1080-3910","2017-12-31","2017","DEBARY",11418.49,"P"," 07  00",0,11418.49,null,0,1631.21,1631.21,null,null,9787.2799999999988,"3910"]
["009893","000","Extension of Services","3801",{"$f":"VLOOKUP(D9651,'FERC Code upd'!A:B,2,0)","v":"3801"},null,"FN43-00000-1010-3801","FN43-00000-1080-3801","2017-12-31","2017","DEBARY",-496470.79,"P"," 00  00",0,-496470.79,null,0,0,0,null,"Zero Est Life",{"$f":"L9651-O9651-T9651","v":-496470.79},"3801"]
[]
[null,null,null,null,null,null,null,null,null,null,"Grand Total",63910630.170000002,null,null,18074722.239999998,45835907.079999998,null,28539785.73,1892326.21,30432111.940000001,null,null,{"$f":"SUM(W6:W9651)","v":15403795.990000023}]
[null,null,null,null,null,null,null,null,null,null,"Less disposals and transfers",-182861.88,null,null,-836.88,-182025,null,-180164.96,null,-180164.97,null,null,{"$f":"-SUMIFS($W$6:$W$9651,$U6:$U9651,\"*d*\")","v":-1860.0300000000002}]
[null,null,null,null,null,null,null,null,null,null,"Count = 56"]
[null,null,null,null,null,null,null,null,null,null,"Net Grand Total",63727768.289999999,null,null,18073885.359999999,45653882.079999998,null,28359620.77,1892326.21,30251946.969999999,null,null,{"$f":"SUM(W9653:W9654)","v":15401935.960000023}]
[null,null,null,null,null,null,null,null,null,null,"Count = 9,590"]
[]
["\n\n\nReport Assumptions ",null,"Report Name:  Depreciation Expense_1  \nSource Report:  Depreciation Expense \n\nCalculation Assumptions: \n      Short Year: none \n      Include Sec 168 Allowance & Sec 179: No \n      Adjustment Convention: None \n\nKey Codes: \n      a:      A depreciation adjustment amount is included in the reporting period. \n      b:      The asset's business-use percentage is less than 100%. \n      d:      The asset has been disposed. \n      f:      The asset has switched from a MACRS table calculation to the MACRS formula calculation. \n      l:      The asset's depreciation has been limited by luxury auto rules. \n      m:      The asset's depreciation was calculated using the mid-quarter convention. \n      r:      The asset's acquired value was reduced to arrive at the depreciable basis. \n      s:      The asset has switched from declining-balance to a straight-line. \n      t:      The asset was transferred. \n      v:      The asset has switched to remaining value over remaining life due to ACE. \n\nGroup/Sorting Criteria: \n      Group = All Complete Assets \n      Include Assets that meet the following conditions: \n            All Complete Assets \n      Sorted by: System No, Extension "]
["May 21, 2018 at  2:09 PM",null,"Page 1"]

{"sheet":"Forecast","index":49,"n_rows":374,"n_cols":44,"rows_kept":374,"cut":false,"hidden":false,"merged":[]}
["FN43 CEN FL"]
["Tax Depreciation 2018-2058"]
["Group By FERC Code - Vintage"]
["FYE Month = December"]
[]
["FERC Code","FERC Code Upd","Vintage",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
["3010",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A7,'FERC Code upd'!A:A,0))","v":"3010"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3010",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A8,'FERC Code upd'!A:A,0))","v":"3010"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A9,'FERC Code upd'!A:A,0))","v":"3030"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A10,'FERC Code upd'!A:A,0))","v":"3030"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A11,'FERC Code upd'!A:A,0))","v":"3030"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3031",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A12,'FERC Code upd'!A:A,0))","v":"3031"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A13,'FERC Code upd'!A:A,0))","v":"3740"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3740",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A14,'FERC Code upd'!A:A,0))","v":"3740"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A15,'FERC Code upd'!A:A,0))","v":"375"},"2012",2427.69,2139.81,276.12,276.12,276.12,276.12,276.11,276.12,276.11,276.11,276.12,276.11,276.12,276.11,241.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A16,'FERC Code upd'!A:A,0))","v":"375"},"2013",4514.66,4176.0600000000004,3862.85,3849.85,3849.85,3849.85,3849.85,3849.85,3849.85,3849.85,3849.84,3849.85,3849.84,3849.85,3849.84,1443.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A17,'FERC Code upd'!A:A,0))","v":"375"},"2016",168.69,156.04,144.33000000000001,133.51,123.49,114.23,112.71,112.71,112.71,112.71,112.71,112.71,112.71,112.71,112.71,112.71,112.7,112.71,56.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3750",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A18,'FERC Code upd'!A:A,0))","v":"375"},"2017",3158.32,2921.45,2702.33,2499.67,2312.19,2138.7800000000002,1978.37,1951.98,1951.98,1951.99,1951.98,1951.99,1951.98,1951.99,1951.99,1951.99,1951.98,1951.97,1951.99,975.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A19,'FERC Code upd'!A:A,0))","v":"3761"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A20,'FERC Code upd'!A:A,0))","v":"3761"},"1998",4781.1899999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A21,'FERC Code upd'!A:A,0))","v":"3761"},"1999",39919.120000000003,19959.560000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A22,'FERC Code upd'!A:A,0))","v":"3761"},"2000",34184.17,34184.29,17092.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A23,'FERC Code upd'!A:A,0))","v":"3761"},"2001",69540.789999999994,69540.320000000007,69540.960000000006,34770.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A24,'FERC Code upd'!A:A,0))","v":"3761"},"2002",21050.55,21050.52,21050.53,21050.5,10893.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A25,'FERC Code upd'!A:A,0))","v":"3761"},"2003",8327.42,8327.4500000000007,8327.4500000000007,8327.43,8327.4500000000007,2924.38,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-43.6,-23.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A26,'FERC Code upd'!A:A,0))","v":"3761"},"2004",40034.639999999999,17282.54,8466.61,8466.659999999998,8466.4999999999982,8466.61,4123.57,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-219.56,-118.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A27,'FERC Code upd'!A:A,0))","v":"3761"},"2005",49814.73,49814.83,24397.63,9974.19,9974.18,9974.18,9974.19,4987.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A28,'FERC Code upd'!A:A,0))","v":"3761"},"2006",87918.03,87917.91,87917.96,47483.48,11530.37,11530.36,11530.36,11530.37,5765.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A29,'FERC Code upd'!A:A,0))","v":"3761"},"2007",87889.27,87889.33,87889.14,87889.29,44282.86,1531.67,1531.66,1531.66,1531.67,765.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A30,'FERC Code upd'!A:A,0))","v":"3761"},"2008",43945.78,43945.64,43945.63,43945.62,43945.63,21944.76,444.19,444.2,444.19,444.19,222.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A31,'FERC Code upd'!A:A,0))","v":"3761"},"2009",3171.66,3171.82,3171.76,3171.71,3171.7399999999952,3171.7099999999955,1585.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A32,'FERC Code upd'!A:A,0))","v":"3761"},"2010",7391.09,7391.03,7391.08,7391.09,7391.03,7391.23,7391.03,6752.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A33,'FERC Code upd'!A:A,0))","v":"3761"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A34,'FERC Code upd'!A:A,0))","v":"3761"},"2012",17847.48,16514.89,15985.1,15985.12,15985.08,15985.08,15985.11,15985.07,15985.09,15985.03,15985.08,15985.04,15985.13,15985.02,11782.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A35,'FERC Code upd'!A:A,0))","v":"3761"},"2013",16686.53,15435.04,14307.93,14013.58,14013.6,14013.56,14013.59,14013.57,14013.57,14013.59,14013.5,14013.71,14013.48,14013.55,14013.52,7894.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A36,'FERC Code upd'!A:A,0))","v":"3761"},"2014",14145.35,13084.46,12103.1,11205.38,10953.2,10953.15,10953.16,10953.13,10953.17,10953.11,10953.16,10953.14,10953.11,10953.14,10953.09,10953.14,6628.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A37,'FERC Code upd'!A:A,0))","v":"3761"},"2015",42923.1,39703.86,36726.07,33971.61,31427.56,30361.81,30361.81,30361.8,30361.79,30361.78,30361.759999999998,30361.82,30361.77,30361.81,30361.77,30361.77,30361.81,23214.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A38,'FERC Code upd'!A:A,0))","v":"3761"},"2016",85563.11,79145.84,73209.899999999994,67719.22,62640.23,57942.2,57169.68,57169.65,57169.72,57169.64,57169.67,57169.440000000002,57169.61,57169.59,57169.61,57169.599999999999,57169.31,57169.58,28584.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A39,'FERC Code upd'!A:A,0))","v":"3761"},"2017",58056.25,53702.02,49674.35,45948.78,42502.59,39314.910000000003,36366.33,35881.410000000003,35881.4,35881.43,35881.46,35881.410000000003,35881.26,35881.43,35881.370000000003,35881.42,35881.379999999997,35881.199999999997,35881.33,17940.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A40,'FERC Code upd'!A:A,0))","v":"3762"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A41,'FERC Code upd'!A:A,0))","v":"3762"},"1998",-1120.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A42,'FERC Code upd'!A:A,0))","v":"3762"},"1999",6170.62,3085.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A43,'FERC Code upd'!A:A,0))","v":"3762"},"2000",-129.99,-129.93,-64.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A44,'FERC Code upd'!A:A,0))","v":"3762"},"2001",50827.1,50826.19,50827.21,25413.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A45,'FERC Code upd'!A:A,0))","v":"3762"},"2002",1178.69,1178.73,1178.69,1178.69,684.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A46,'FERC Code upd'!A:A,0))","v":"3762"},"2003",4630.7,4630.72,4630.7,4630.7300000000005,4630.67,2980.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A47,'FERC Code upd'!A:A,0))","v":"3762"},"2004",434.54,434.52,434.55,434.52,434.52,434.56,217.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A48,'FERC Code upd'!A:A,0))","v":"3762"},"2005",632.5,632.54999999999995,316.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A49,'FERC Code upd'!A:A,0))","v":"3762"},"2006",656.1,656.09,656.12,328.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A50,'FERC Code upd'!A:A,0))","v":"3762"},"2007",49.92,49.9,49.91,49.92,24.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A51,'FERC Code upd'!A:A,0))","v":"3762"},"2008",2328.5500000000002,2328.6,2328.54,2328.5300000000002,2328.6,1164.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A52,'FERC Code upd'!A:A,0))","v":"3762"},"2009",26413.97,26414.01,26413.97,26414,26413.97,26413.96,13207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A53,'FERC Code upd'!A:A,0))","v":"3762"},"2010",57.29,57.3,57.29,57.29,57.3,57.35,57.3,19.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A54,'FERC Code upd'!A:A,0))","v":"3762"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A55,'FERC Code upd'!A:A,0))","v":"3762"},"2012",1229.92,1137.68,1108.47,1108.47,1108.48,1108.46,1108.47,1108.46,1108.45,1108.48,1108.45,1108.47,1108.46,1108.44,729.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A56,'FERC Code upd'!A:A,0))","v":"3762"},"2014",4.7,4.3499999999999996,4.0199999999999996,3.72,3.56,3.56,3.57,3.56,3.56,3.57,3.56,3.57,3.56,3.56,3.57,3.56,3.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A57,'FERC Code upd'!A:A,0))","v":"3762"},"2015",62.12,57.46,53.15,49.17,45.48,43.56,43.56,43.57,43.56,43.56,43.57,43.56,43.57,43.56,43.56,43.57,43.56,38.119999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A58,'FERC Code upd'!A:A,0))","v":"3762"},"2016",135.18,125.04,115.66,106.99,98.96,91.54,90.32,90.32,90.32,90.32,90.32,90.32,90.32,90.32,90.33,90.32,90.32,90.33,45.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A59,'FERC Code upd'!A:A,0))","v":"376G"},"2012",7150.32,6614.06,6335.79,6335.77,6335.77,6335.76,6335.77,6335.77,6335.77,6335.78,6335.78,6335.77,6335.79,6335.78,5543.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A60,'FERC Code upd'!A:A,0))","v":"376G"},"2013",28477.16,26341.41,24371.279999999999,23665.21,23665.19,23665.22,23665.200000000001,23665.16,23665.21,23665.16,23665.200000000001,23665.19,23665.11,23665.18,23665.11,16523.150000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A61,'FERC Code upd'!A:A,0))","v":"376G"},"2014",37330.370000000003,34530.58,31940.82,29670.23,29066.75,29066.76,29066.71,29066.75,29066.76,29066.71,29066.74,29066.68,29066.69,29066.74,29066.69,29066.7,15465.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A62,'FERC Code upd'!A:A,0))","v":"376G"},"2015",15133.21,13998.23,12948.37,11977.23,11099.04,10809.16,10809.17,10809.16,10809.16,10809.15,10809.16,10809.14,10809.15,10809.14,10809.11,10809.16,10809.11,6910.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A63,'FERC Code upd'!A:A,0))","v":"376G"},"2016",6219.96,5753.48,5321.96,4922.8,4553.6000000000004,4212.09,4155.91,4155.91,4155.91,4155.92,4155.8999999999996,4155.8999999999996,4155.93,4155.8999999999996,4155.96,4155.8999999999996,4155.8900000000003,4155.95,2077.9499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A64,'FERC Code upd'!A:A,0))","v":"376G"},"2017",4362.13,4034.99,3732.36,3452.46,3193.5,2953.98,2732.46,2696.01,2696.03,2695.99,2696.03,2695.99,2695.96,2696,2695.99,2695.99,2695.99,2695.94,2695.98,1347.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A65,'FERC Code upd'!A:A,0))","v":"378"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A66,'FERC Code upd'!A:A,0))","v":"378"},"2001",1412.78,1412.74,1412.76,706.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A67,'FERC Code upd'!A:A,0))","v":"378"},"2003",304.92,304.92,304.93,304.93,304.93,38.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A68,'FERC Code upd'!A:A,0))","v":"378"},"2005",153.81,153.82,76.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A69,'FERC Code upd'!A:A,0))","v":"378"},"2007",3.9,3.9,3.89,3.89,1.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A70,'FERC Code upd'!A:A,0))","v":"378"},"2008",241.44,241.47,241.46,241.44,241.49,120.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A71,'FERC Code upd'!A:A,0))","v":"378"},"2009",9.9600000000000009,9.9499999999999993,9.9600000000000009,9.9499999999999993,9.9400000000000013,9.9600000000000009,4.9700000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A72,'FERC Code upd'!A:A,0))","v":"378"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A73,'FERC Code upd'!A:A,0))","v":"378"},"2016",11258.02,10413.68,9632.66,8910.2000000000007,8241.92,7623.8,7522.14,7522.14,7522.16,7522.15,7522.16,7522.11,7522.14,7522.13,7522.14,7522.12,7522.09,7522.15,3761.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3780",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A74,'FERC Code upd'!A:A,0))","v":"378"},"2017",13663.88,12639.07,11691.16,10814.3,10003.24,9253.01,8559.0300000000007,8444.91,8444.91,8444.91,8444.9,8444.9,8444.8799999999992,8444.9,8444.89,8444.9,8444.9,8444.84,8444.89,4222.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A75,'FERC Code upd'!A:A,0))","v":"379"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A76,'FERC Code upd'!A:A,0))","v":"379"},"1998",41.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A77,'FERC Code upd'!A:A,0))","v":"379"},"2001",566.11,566.1,566.13,283.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A78,'FERC Code upd'!A:A,0))","v":"379"},"2003",107.52,107.53,107.52,107.53,107.52,13.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A79,'FERC Code upd'!A:A,0))","v":"379"},"2005",143.22,143.22000000000003,71.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A80,'FERC Code upd'!A:A,0))","v":"379"},"2006",324.60000000000002,324.60000000000002,324.60000000000002,162.30000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A81,'FERC Code upd'!A:A,0))","v":"379"},"2007",243.83,243.82,243.82,243.83,121.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A82,'FERC Code upd'!A:A,0))","v":"379"},"2008",531.53,531.54,531.53,531.52,531.54,265.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A83,'FERC Code upd'!A:A,0))","v":"379"},"2009",604.44000000000005,604.45000000000005,604.44000000000005,604.47,604.42999999999995,604.44000000000005,302.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A84,'FERC Code upd'!A:A,0))","v":"379"},"2010",574.12,574.12,574.11,574.13,574.11,574.12,574.12,476.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A85,'FERC Code upd'!A:A,0))","v":"379"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A86,'FERC Code upd'!A:A,0))","v":"379"},"2013",233.74,216.21,200,191.58,191.58,191.58,191.58,191.58,191.58,191.58,191.59,191.58,191.59,191.58,191.58,167.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A87,'FERC Code upd'!A:A,0))","v":"379"},"2014",6344.23,5868.41,5428.28,5021.16,4905.16,4905.1499999999996,4905.1499999999996,4905.16,4905.16,4905.16,4905.16,4905.1499999999996,4905.16,4905.16,4905.16,4905.16,3065.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A88,'FERC Code upd'!A:A,0))","v":"379"},"2015",18666.07,17266.11,15971.17,14773.33,13666.28,13357.8,13357.79,13357.8,13357.77,13357.78,13357.79,13357.78,13357.8,13357.77,13357.81,13357.77,13357.78,8244.5300000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A89,'FERC Code upd'!A:A,0))","v":"379"},"2016",8453.44,7819.43,7232.98,6690.5,6188.71,5724.56,5648.22,5648.22,5648.23,5648.22,5648.24,5648.21,5648.22,5648.23,5648.23,5648.23,5648.21,5648.23,2824.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3790",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A90,'FERC Code upd'!A:A,0))","v":"379"},"2017",102.8,95.09,87.96,81.359999999999985,75.249999999999986,69.61,64.39,63.53,63.53,63.53,63.53,63.53,63.53,63.53,63.53,63.53,63.53,63.52,63.53,31.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A91,'FERC Code upd'!A:A,0))","v":"3801"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A92,'FERC Code upd'!A:A,0))","v":"3801"},"1998",3040.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A93,'FERC Code upd'!A:A,0))","v":"3801"},"1999",9337.0300000000007,4668.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A94,'FERC Code upd'!A:A,0))","v":"3801"},"2000",13516.31,13516.45,6758.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A95,'FERC Code upd'!A:A,0))","v":"3801"},"2001",31715.61,31715.02,31715.54,15857.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A96,'FERC Code upd'!A:A,0))","v":"3801"},"2002",15872.49,15872.46,15872.43,15872.4,8775.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A97,'FERC Code upd'!A:A,0))","v":"3801"},"2003",9874.84,9874.7800000000007,9874.92,9874.74,9874.75,5446.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A98,'FERC Code upd'!A:A,0))","v":"3801"},"2004",9174.83,9174.81,9174.93,9174.7999999999993,9174.43,9174.94,4587.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A99,'FERC Code upd'!A:A,0))","v":"3801"},"2005",28173.95,28174.25,14087.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A100,'FERC Code upd'!A:A,0))","v":"3801"},"2006",29179.8,29179.46,29179.75,14589.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A101,'FERC Code upd'!A:A,0))","v":"3801"},"2007",22345.46,22345.48,22345.14,22345.35,11172.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A102,'FERC Code upd'!A:A,0))","v":"3801"},"2008",12936.73,12936.69,12936.68,12936.29,12936.62,6468.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A103,'FERC Code upd'!A:A,0))","v":"3801"},"2009",10110.06,10109.91,10110.06,10109.81,10109.67,10110.14,5054.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A104,'FERC Code upd'!A:A,0))","v":"3801"},"2010",2189.64,2189.6799999999998,2189.64,2189.61,2189.62,2189.65,2189.62,382.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A105,'FERC Code upd'!A:A,0))","v":"3801"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A106,'FERC Code upd'!A:A,0))","v":"3801"},"2012",13291.22,12326.2,12060.11,12060.12,12060.09,12060.13,12060.08,12060.08,12060.09,12060.03,12060.08,12060.02,12060.11,12059.95,6877.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A107,'FERC Code upd'!A:A,0))","v":"3801"},"2013",11578.13,10709.78,9929.49,9696.66,9696.64,9696.64,9696.65,9696.59,9696.66,9696.61,9696.6,9696.61,9696.5400000000009,9696.65,9696.5499999999993,5798.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A108,'FERC Code upd'!A:A,0))","v":"3801"},"2014",21559.99,19942.990000000002,18447.259999999998,17117.11,16773.63,16773.64,16773.599999999999,16773.62,16773.63,16773.62,16773.61,16773.599999999999,16773.580000000002,16773.64,16773.57,16773.599999999999,9115.2800000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A109,'FERC Code upd'!A:A,0))","v":"3801"},"2015",29135.88,26950.71,24929.42,23059.69,21390.28,20977.71,20977.71,20977.7,20977.7,20977.71,20977.68,20977.72,20977.69,20977.72,20977.68,20977.67,20977.7,11280.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A110,'FERC Code upd'!A:A,0))","v":"3801"},"2016",24436.62,22603.87,20908.560000000001,19340.419999999998,17889.86,16548.150000000001,16327.51,16327.52,16327.52,16327.5,16327.53,16327.45,16327.5,16327.48,16327.5,16327.48,16327.4,16327.51,8163.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3801",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A111,'FERC Code upd'!A:A,0))","v":"3801"},"2017",49518.55,45804.66,42369.3,39191.61,36252.239999999998,33533.35,31018.33,30604.75,30604.75,30604.76,30604.75,30604.76,30604.720000000001,30604.73,30604.73,30604.76,30604.71,30604.66,30604.77,15302.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A112,'FERC Code upd'!A:A,0))","v":"3802"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A113,'FERC Code upd'!A:A,0))","v":"3802"},"1999",-5.35,-2.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A114,'FERC Code upd'!A:A,0))","v":"3802"},"2000",52.59,52.59,26.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A115,'FERC Code upd'!A:A,0))","v":"3802"},"2001",13642.72,13642.08,13642.68,6821.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A116,'FERC Code upd'!A:A,0))","v":"3802"},"2002",35.89,35.869999999999997,35.89,35.880000000000003,16.399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A117,'FERC Code upd'!A:A,0))","v":"3802"},"2003",111.2,111.21,111.2,111.21,111.26,51.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A118,'FERC Code upd'!A:A,0))","v":"3802"},"2004",113.66,113.67,113.66,113.68,113.64,113.66,56.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A119,'FERC Code upd'!A:A,0))","v":"3802"},"2005",236.97,236.99,118.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A120,'FERC Code upd'!A:A,0))","v":"3802"},"2006",107.92,107.89,107.9,53.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A121,'FERC Code upd'!A:A,0))","v":"3802"},"2007",70.790000000000006,70.78,70.77,70.790000000000006,35.380000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A122,'FERC Code upd'!A:A,0))","v":"3802"},"2008",0.01,-0.01,0.02,0,0,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A123,'FERC Code upd'!A:A,0))","v":"3802"},"2009",109.54,109.54,109.54,109.54,109.54,109.54,54.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A124,'FERC Code upd'!A:A,0))","v":"3802"},"2010",69.930000000000007,69.92,69.92,69.930000000000007,69.91,69.930000000000007,69.930000000000007,23.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3802",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A125,'FERC Code upd'!A:A,0))","v":"3802"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A126,'FERC Code upd'!A:A,0))","v":"380G"},"2012",3866.17,3576.21,3425.75,3425.75,3425.75,3425.75,3425.76,3425.75,3425.76,3425.75,3425.76,3425.74,3425.74,3425.75,2997.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A127,'FERC Code upd'!A:A,0))","v":"380G"},"2013",28424.55,26292.7,24356.25,23806.799999999999,23806.82,23806.799999999999,23806.82,23806.79,23806.799999999999,23806.81,23806.76,23806.799999999999,23806.79,23806.799999999999,23806.81,14238.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A128,'FERC Code upd'!A:A,0))","v":"380G"},"2014",39846.78,36858.269999999997,34093.89,31629.06,31017.11,31017.11,31017.11,31017.11,31017.119999999999,31017.119999999999,31017.11,31017.14,31017.11,31017.119999999999,31017.16,31017.119999999999,16656.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A129,'FERC Code upd'!A:A,0))","v":"380G"},"2015",47148.24,43612.11,40341.22,37315.629999999997,34615.620000000003,33980.25,33980.239999999998,33980.239999999998,33980.230000000003,33980.230000000003,33980.239999999998,33980.230000000003,33980.230000000003,33980.22,33980.22,33980.239999999998,33980.199999999997,17847.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A130,'FERC Code upd'!A:A,0))","v":"380G"},"2016",27812.35,25726.41,23796.94,22012.17,20361.259999999998,18834.16,18583.03,18583.02,18583.04,18583.02,18583.04,18583,18583.04,18583.04,18583.05,18583.02,18582.98,18583.05,9291.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A131,'FERC Code upd'!A:A,0))","v":"380G"},"2017",24096.58,22289.360000000001,20617.66,19071.34,17640.98,16317.89,15094.07,14892.83,14892.81,14892.82,14892.8,14892.83,14892.78,14892.78,14892.81,14892.78,14892.82,14892.75,14892.77,7446.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["381",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A132,'FERC Code upd'!A:A,0))","v":{"$error":"#N/A"}},"2009",41.15,41.15,41.15,41.15,41.15,41.15,5.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A133,'FERC Code upd'!A:A,0))","v":"381"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A134,'FERC Code upd'!A:A,0))","v":"381"},"1998",2415.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A135,'FERC Code upd'!A:A,0))","v":"381"},"1999",3166.1,1583.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A136,'FERC Code upd'!A:A,0))","v":"381"},"2000",2101.0300000000002,2101.0700000000002,1050.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A137,'FERC Code upd'!A:A,0))","v":"381"},"2001",8496.39,8495.51,8496.76,4247.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A138,'FERC Code upd'!A:A,0))","v":"381"},"2002",3859.01,3859.02,3859.07,3859,1764.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A139,'FERC Code upd'!A:A,0))","v":"381"},"2003",2033.32,2033.25,2033.28,2033.25,2033.25,479.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A140,'FERC Code upd'!A:A,0))","v":"381"},"2004",2346.5700000000002,2346.5700000000002,2346.5700000000002,2346.5700000000002,2346.52,2346.5700000000002,1173.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A141,'FERC Code upd'!A:A,0))","v":"381"},"2005",6915.61,6915.7,3457.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A142,'FERC Code upd'!A:A,0))","v":"381"},"2006",7797.92,7797.81,7798,3898.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A143,'FERC Code upd'!A:A,0))","v":"381"},"2007",3202.84,3202.78,3202.73,3202.79,1601.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A144,'FERC Code upd'!A:A,0))","v":"381"},"2008",866.38,866.36,866.38,866.32,866.36,433.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A145,'FERC Code upd'!A:A,0))","v":"381"},"2009",1640.53,1640.56,1640.54,1640.56,1640.51,1640.53,820.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A146,'FERC Code upd'!A:A,0))","v":"381"},"2010",988.13,988.12,988.14,988.12,988.1,988.14,988.1,223.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A147,'FERC Code upd'!A:A,0))","v":"381"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A148,'FERC Code upd'!A:A,0))","v":"381"},"2012",1968.31,1834.03,1795.9,1795.9,1795.89,1795.9,1795.91,1795.88,1795.87,1795.88,1795.88,1795.88,1795.85,1795.85,891.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A149,'FERC Code upd'!A:A,0))","v":"381"},"2013",2997.9,2773.06,2565.08,2473.86,2473.86,2473.86,2473.84,2473.87,2473.85,2473.85,2473.87,2473.84,2473.88,2473.84,2473.84,1949.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A150,'FERC Code upd'!A:A,0))","v":"381"},"2014",2935.65,2711.04,2512.91,2324.9,2211.11,2211.11,2211.11,2211.09,2211.1,2211.06,2211.08,2211.0700000000002,2211.08,2211.08,2211.06,2211.16,1339.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A151,'FERC Code upd'!A:A,0))","v":"381"},"2015",3900.97,3608.4,3337.75,3087.43,2867.94,2798.5,2798.5,2798.49,2798.51,2798.49,2798.5,2798.5,2798.47,2798.49,2798.49,2798.48,2798.49,1628.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A152,'FERC Code upd'!A:A,0))","v":"381"},"2016",1382.18,1278.53,1182.6500000000001,1093.94,1011.89,936.02,923.54,923.52,923.53,923.52,923.52,923.48,923.53,923.51,923.5,923.51,923.43,923.5,461.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3810",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A153,'FERC Code upd'!A:A,0))","v":"381"},"2017",5562.98,5145.75,4759.83,4402.84,4072.6,3767.17,3484.62,3438.16,3438.17,3438.16,3438.16,3438.18,3438.15,3438.16,3438.19,3438.14,3438.18,3438.11,3438.12,1719.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3811",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A154,'FERC Code upd'!A:A,0))","v":"3811"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A155,'FERC Code upd'!A:A,0))","v":"382"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A156,'FERC Code upd'!A:A,0))","v":"382"},"1998",932.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A157,'FERC Code upd'!A:A,0))","v":"382"},"1999",4723.57,2361.8200000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A158,'FERC Code upd'!A:A,0))","v":"382"},"2000",3988.24,3988.28,1994.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A159,'FERC Code upd'!A:A,0))","v":"382"},"2001",5263.14,5262.96,5263.19,2631.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A160,'FERC Code upd'!A:A,0))","v":"382"},"2002",3685.03,3685.05,3685.02,3685.03,1778.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A161,'FERC Code upd'!A:A,0))","v":"382"},"2003",1576.91,1576.94,1576.85,1576.95,1576.82,894.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A162,'FERC Code upd'!A:A,0))","v":"382"},"2004",1631.16,1631.05,1631.17,1631.08,1630.78,1631.15,815.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A163,'FERC Code upd'!A:A,0))","v":"382"},"2005",4974.4799999999996,4974.7700000000004,2487.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A164,'FERC Code upd'!A:A,0))","v":"382"},"2006",3826.87,3826.56,3826.73,1913.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A165,'FERC Code upd'!A:A,0))","v":"382"},"2007",3629.79,3629.85,3629.48,3629.78,1814.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A166,'FERC Code upd'!A:A,0))","v":"382"},"2008",1624.23,1624.14,1624.26,1623.91,1624.13,812.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A167,'FERC Code upd'!A:A,0))","v":"382"},"2009",2240.13,2240.13,2240.08,2240.16,2239.83,2240.0300000000002,1120.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A168,'FERC Code upd'!A:A,0))","v":"382"},"2010",736.09,736.1,736.1,736.1,736.12,736.1,736.11,170.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A169,'FERC Code upd'!A:A,0))","v":"382"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A170,'FERC Code upd'!A:A,0))","v":"382"},"2012",2768.44,2566.21,2495.87,2495.89,2495.86,2495.87,2495.88,2495.86,2495.88,2495.83,2495.89,2495.81,2495.85,2495.92,1627.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A171,'FERC Code upd'!A:A,0))","v":"382"},"2013",5330.33,4930.5600000000004,4567.17,4464.6099999999997,4464.6099999999997,4464.6000000000004,4464.6000000000004,4464.59,4464.6000000000004,4464.58,4464.57,4464.59,4464.58,4464.59,4464.57,2667.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A172,'FERC Code upd'!A:A,0))","v":"382"},"2014",6436.35,5953.63,5507.1,5110.17,5023.46,5023.45,5023.45,5023.45,5023.42,5023.47,5023.45,5023.47,5023.45,5023.45,5023.4799999999996,5023.4399999999996,2529.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A173,'FERC Code upd'!A:A,0))","v":"382"},"2015",6402.6,5922.4,5478.22,5067.3599999999997,4703.71,4638.58,4638.58,4638.6000000000004,4638.58,4638.59,4638.6000000000004,4638.57,4638.59,4638.55,4638.57,4638.59,4638.5600000000004,2130.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A174,'FERC Code upd'!A:A,0))","v":"382"},"2016",11059.41,10229.94,9462.7099999999991,8753.01,8096.55,7489.27,7389.43,7389.44,7389.43,7389.44,7389.42,7389.42,7389.42,7389.41,7389.43,7389.43,7389.37,7389.43,3694.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3820",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A175,'FERC Code upd'!A:A,0))","v":"382"},"2017",15054.91,13925.79,12881.36,11915.26,11021.62,10194.98,9430.3799999999992,9304.6200000000008,9304.6200000000008,9304.6200000000008,9304.6200000000008,9304.6299999999992,9304.6200000000008,9304.6200000000008,9304.64,9304.6299999999992,9304.65,9304.6,9304.6,4652.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["383",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A176,'FERC Code upd'!A:A,0))","v":{"$error":"#N/A"}},"2009",30.92,30.92,30.92,30.92,30.91,30.92,3.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A177,'FERC Code upd'!A:A,0))","v":"383"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A178,'FERC Code upd'!A:A,0))","v":"383"},"1998",365.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A179,'FERC Code upd'!A:A,0))","v":"383"},"1999",975.8,487.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A180,'FERC Code upd'!A:A,0))","v":"383"},"2000",437.09,437.15,218.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A181,'FERC Code upd'!A:A,0))","v":"383"},"2001",3150.63,3150.33,3150.55,1575.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A182,'FERC Code upd'!A:A,0))","v":"383"},"2002",1032.05,1032.05,1032.05,1032.0899999999999,418.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A183,'FERC Code upd'!A:A,0))","v":"383"},"2003",771.21,771.19,771.21,771.18,771.22,96.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A184,'FERC Code upd'!A:A,0))","v":"383"},"2004",589.04,589.04,589.02,589.04,588.99,589.02,294.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A185,'FERC Code upd'!A:A,0))","v":"383"},"2005",1982.43,1982.5,991.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A186,'FERC Code upd'!A:A,0))","v":"383"},"2006",3444.19,3444.04,3444.14,1722.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A187,'FERC Code upd'!A:A,0))","v":"383"},"2007",5714.0499999999993,5714.06,5714,5714.0199999999986,2857.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A188,'FERC Code upd'!A:A,0))","v":"383"},"2008",802.41,802.42,802.41,802.37,802.4,401.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A189,'FERC Code upd'!A:A,0))","v":"383"},"2009",1394.09,1394.11,1394.09,1394.1,1394.05,1394.09,697.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A190,'FERC Code upd'!A:A,0))","v":"383"},"2010",153.46,153.46,153.46,153.46,153.46,153.46,153.44999999999999,45.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A191,'FERC Code upd'!A:A,0))","v":"383"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A192,'FERC Code upd'!A:A,0))","v":"383"},"2012",447.1,413.57,397.6,397.6,397.62,397.61,397.63,397.6,397.58,397.59,397.62,397.6,397.61,397.58,329.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A193,'FERC Code upd'!A:A,0))","v":"383"},"2013",904.95,837.08,774.3,745.15,745.16,745.14,745.15,745.14,745.14,745.16,745.13,745.15,745.14,745.11,745.15,607.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A194,'FERC Code upd'!A:A,0))","v":"383"},"2014",1996.64,1846.9,1708.38,1580.24,1551.22,1551.21,1551.23,1551.21,1551.23,1551.2,1551.22,1551.22,1551.2,1551.24,1551.19,1551.2,875.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A195,'FERC Code upd'!A:A,0))","v":"383"},"2015",1610.53,1489.72,1378.02,1274.67,1179.9100000000001,1162.6400000000001,1162.6400000000001,1162.6300000000001,1162.6400000000001,1162.6400000000001,1162.6300000000001,1162.6400000000001,1162.6300000000001,1162.6300000000001,1162.6400000000001,1162.6099999999999,1162.6199999999999,589.19000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A196,'FERC Code upd'!A:A,0))","v":"383"},"2016",3386.46,3132.48,2897.56,2680.23,2479.1999999999998,2293.25,2262.6999999999998,2262.6999999999998,2262.6999999999998,2262.71,2262.6999999999998,2262.6799999999998,2262.7199999999998,2262.6799999999998,2262.6999999999998,2262.67,2262.64,2262.69,1131.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3830",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A197,'FERC Code upd'!A:A,0))","v":"383"},"2017",3297.52,3050.2,2821.44,2609.84,2414.09,2233.0300000000002,2065.56,2038,2038,2038.02,2038,2038.03,2037.98,2038,2038.02,2038,2038.01,2037.95,2037.99,1019.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A198,'FERC Code upd'!A:A,0))","v":"384"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A199,'FERC Code upd'!A:A,0))","v":"384"},"1998",85.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A200,'FERC Code upd'!A:A,0))","v":"384"},"1999",1024.02,512.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A201,'FERC Code upd'!A:A,0))","v":"384"},"2000",1154.24,1154.29,577.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A202,'FERC Code upd'!A:A,0))","v":"384"},"2001",2332.52,2332.29,2332.4499999999998,1166.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A203,'FERC Code upd'!A:A,0))","v":"384"},"2002",556.80999999999995,556.82000000000005,556.78,556.80999999999995,246.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A204,'FERC Code upd'!A:A,0))","v":"384"},"2003",396.08,396.05,396.02,396.1,395.95,218.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A205,'FERC Code upd'!A:A,0))","v":"384"},"2004",346.24,346.27,346.24,346.33,345.98,346.25,173.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A206,'FERC Code upd'!A:A,0))","v":"384"},"2005",1043.21,1043.4000000000001,521.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A207,'FERC Code upd'!A:A,0))","v":"384"},"2006",801.89,801.57,801.77,400.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A208,'FERC Code upd'!A:A,0))","v":"384"},"2007",1012.63,1012.69,1012.33,1012.6,506.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A209,'FERC Code upd'!A:A,0))","v":"384"},"2008",461.88,461.91,461.85,461.59,461.89,230.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A210,'FERC Code upd'!A:A,0))","v":"384"},"2009",330.09,330.08,330.11,330.05,329.82,330.04,165.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A211,'FERC Code upd'!A:A,0))","v":"384"},"2010",253.39,253.4,253.37,253.4,253.35,253.42,253.46,86.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A212,'FERC Code upd'!A:A,0))","v":"384"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3840",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A213,'FERC Code upd'!A:A,0))","v":"384"},"2012",36.700000000000003,34.130000000000003,33.32,33.32,33.32,33.33,33.32,33.33,33.32,33.31,33.31,33.32,33.32,33.369999999999997,18.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A214,'FERC Code upd'!A:A,0))","v":"385"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A215,'FERC Code upd'!A:A,0))","v":"385"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A216,'FERC Code upd'!A:A,0))","v":"385"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A217,'FERC Code upd'!A:A,0))","v":"385"},"2008",0,0,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A218,'FERC Code upd'!A:A,0))","v":"385"},"2009",3.19,3.19,3.19,3.19,3.18,3.19,1.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3850",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A219,'FERC Code upd'!A:A,0))","v":"385"},"2010",0,-0.01,-0.01,0,-0.01,0,-0.01,-1.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A220,'FERC Code upd'!A:A,0))","v":"387"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A221,'FERC Code upd'!A:A,0))","v":"387"},"1998",188.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A222,'FERC Code upd'!A:A,0))","v":"387"},"1999",174.23,87.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A223,'FERC Code upd'!A:A,0))","v":"387"},"2000",215.92,215.94,107.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A224,'FERC Code upd'!A:A,0))","v":"387"},"2001",878.4,878.39,878.4,439.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A225,'FERC Code upd'!A:A,0))","v":"387"},"2002",139.15,139.12,139.13,139.13999999999999,46.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A226,'FERC Code upd'!A:A,0))","v":"387"},"2003",564.16999999999996,564.16999999999996,564.26,564.15,564.25,436.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A227,'FERC Code upd'!A:A,0))","v":"387"},"2004",74.88,74.88,74.88,74.88,74.87,74.88,37.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A228,'FERC Code upd'!A:A,0))","v":"387"},"2005",1574.53,1574.58,787.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A229,'FERC Code upd'!A:A,0))","v":"387"},"2006",698.75,698.7,698.72,349.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A230,'FERC Code upd'!A:A,0))","v":"387"},"2007",5135.08,5135.0200000000004,5134.71,5134.9799999999996,2567.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A231,'FERC Code upd'!A:A,0))","v":"387"},"2008",1652.78,1652.76,1652.79,1652.61,1652.82,826.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A232,'FERC Code upd'!A:A,0))","v":"387"},"2009",5306.62,5306.6,5306.67,5306.62,5306.49,5306.65,2653.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A233,'FERC Code upd'!A:A,0))","v":"387"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A234,'FERC Code upd'!A:A,0))","v":"387"},"2012",47.4,41.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A235,'FERC Code upd'!A:A,0))","v":"387"},"2013",301.12,278.52999999999997,257.64,251.14,251.14,251.14,251.14,251.13,251.14,251.13,251.13,251.14,251.13,251.14,251.13,163.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A236,'FERC Code upd'!A:A,0))","v":"387"},"2014",960.78,888.72,822.07,760.41,742.84,742.84,742.84,742.84,742.84,742.85,742.84,742.85,742.84,742.85,742.84,742.84,464.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A237,'FERC Code upd'!A:A,0))","v":"387"},"2015",1959.67,1399.7599999999998,1238.71,1238.71,1021.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A238,'FERC Code upd'!A:A,0))","v":"387"},"2016",4003.65,2859.75,2042.66,2042.65,2042.68,1021.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3870",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A239,'FERC Code upd'!A:A,0))","v":"387"},"2017",6757.2,4826.58,3447.55,2462.5500000000002,2462.5300000000002,2462.5300000000002,1231.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3890",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A240,'FERC Code upd'!A:A,0))","v":"389"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3890",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A241,'FERC Code upd'!A:A,0))","v":"389"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3890",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A242,'FERC Code upd'!A:A,0))","v":"389"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3890",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A243,'FERC Code upd'!A:A,0))","v":"389"},"2012",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2002",32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,32139.47,30799.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2003",-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-271.83,-324.77999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2004",106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,106.92,-141.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2005",73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,73.09,17.510000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2006",1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,1093.3699999999999,460.33,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2007",466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,466.91,240.23,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2008",644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.41999999999996,644.45000000000005,374.53,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2009",349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,349.84,191.9,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2010",101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,101.88,38.07,0,0,0,0,0,0,0,0,0]
["3900","3900","2011",649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,649.36,54.04,0,0,0,0,0,0,0,0]
["3900","3900","2012",413.25,382.79,368.13,368.13,368.14,368.13,368.13,368.14,368.13,368.13,368.13,368.12,368.14,368.12,296.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2014",1613.78,1492.74,1380.79,1277.23,1223.49,1223.49,1223.49,1223.49,1223.49,1223.49,1223.49,1223.5,1223.49,1223.5,1223.49,1223.49,1070.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2015",2311.4,1712.14,1712.14,1712.15,642.04999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2016",5334.69,4383.34,3660.84,3486.38,3325.02,2508.37,1816.46,1816.46,1816.48,1816.46,1816.48,1816.46,1816.46,1816.48,1816.46,1816.48,1816.46,1816.45,908.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900","3900","2017",843.83,780.54,722,667.85,617.77,571.42999999999995,528.58000000000004,521.52,521.53,521.52,521.53,521.52,521.52,521.54,521.52,521.54,521.51,521.49,521.53,260.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A260,'FERC Code upd'!A:A,0))","v":"3910"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A261,'FERC Code upd'!A:A,0))","v":"3910"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A262,'FERC Code upd'!A:A,0))","v":"3910"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A263,'FERC Code upd'!A:A,0))","v":"3910"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A264,'FERC Code upd'!A:A,0))","v":"3910"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A265,'FERC Code upd'!A:A,0))","v":"3910"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A266,'FERC Code upd'!A:A,0))","v":"3910"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A267,'FERC Code upd'!A:A,0))","v":"3910"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A268,'FERC Code upd'!A:A,0))","v":"3910"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A269,'FERC Code upd'!A:A,0))","v":"3910"},"2012",666.26,566.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A270,'FERC Code upd'!A:A,0))","v":"3910"},"2013",340.65,315.10000000000002,291.47000000000003,290.48,290.48,290.48,290.49,290.48,290.48,290.49,290.48,290.49,290.48,290.49,290.48,108.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A271,'FERC Code upd'!A:A,0))","v":"3910"},"2014",4913.91,4604.21,4317.7299999999996,3366.2,3141.35,3141.35,3141.35,3141.35,3141.35,3141.35,3141.35,3141.35,3141.35,3141.36,3141.35,3141.36,2610.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A272,'FERC Code upd'!A:A,0))","v":"3910"},"2015",579.36,436.9,407.97,407.99,195.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A273,'FERC Code upd'!A:A,0))","v":"3910"},"2017",20202.55,14430.38,10307.429999999998,7362.44,7362.43,7362.44,3681.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A274,'FERC Code upd'!A:A,0))","v":"3912"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A275,'FERC Code upd'!A:A,0))","v":"3912"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A276,'FERC Code upd'!A:A,0))","v":"3912"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A277,'FERC Code upd'!A:A,0))","v":"3912"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A278,'FERC Code upd'!A:A,0))","v":"3912"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A279,'FERC Code upd'!A:A,0))","v":"3912"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A280,'FERC Code upd'!A:A,0))","v":"3912"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A281,'FERC Code upd'!A:A,0))","v":"3912"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A282,'FERC Code upd'!A:A,0))","v":"3912"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A283,'FERC Code upd'!A:A,0))","v":"3912"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A284,'FERC Code upd'!A:A,0))","v":"3912"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A285,'FERC Code upd'!A:A,0))","v":"3912"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A286,'FERC Code upd'!A:A,0))","v":"3912"},"2013",257.24,237.94,220.1,219.36,219.35,219.36,219.35,219.35,219.36,219.35,219.36,219.35,219.35,219.36,219.35,82.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A287,'FERC Code upd'!A:A,0))","v":"3912"},"2014",59.59,56.75,56.75,35.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A288,'FERC Code upd'!A:A,0))","v":"3913"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A289,'FERC Code upd'!A:A,0))","v":"3913"},"2001",40.82,40.82,40.83,20.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A290,'FERC Code upd'!A:A,0))","v":"3913"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A291,'FERC Code upd'!A:A,0))","v":"3913"},"2005",262.42,262.42,262.42,262.42,262.42,262.42,262.42,131.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A292,'FERC Code upd'!A:A,0))","v":"3913"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A293,'FERC Code upd'!A:A,0))","v":"3913"},"2013",102.27,102.27,89.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A294,'FERC Code upd'!A:A,0))","v":"3914"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A295,'FERC Code upd'!A:A,0))","v":"3914"},"2013",40.47,40.46,35.409999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["392",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A296,'FERC Code upd'!A:A,0))","v":{"$error":"#N/A"}},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["392",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A297,'FERC Code upd'!A:A,0))","v":{"$error":"#N/A"}},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A298,'FERC Code upd'!A:A,0))","v":"3922"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A299,'FERC Code upd'!A:A,0))","v":"3922"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A300,'FERC Code upd'!A:A,0))","v":"3922"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A301,'FERC Code upd'!A:A,0))","v":"3922"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A302,'FERC Code upd'!A:A,0))","v":"3922"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A303,'FERC Code upd'!A:A,0))","v":"3922"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A304,'FERC Code upd'!A:A,0))","v":"3922"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A305,'FERC Code upd'!A:A,0))","v":"3922"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A306,'FERC Code upd'!A:A,0))","v":"3922"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A307,'FERC Code upd'!A:A,0))","v":"3922"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A308,'FERC Code upd'!A:A,0))","v":"3922"},"2010",5625,5625,5625,5625,5625,3941.7,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3320.74,1875,1875,1875,1875,1875,1875,321.33999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A309,'FERC Code upd'!A:A,0))","v":"3922"},"2011",3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,3550,1795.43,1775,1775,1775,1775,1775,1775,1775,1775]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A310,'FERC Code upd'!A:A,0))","v":"3922"},"2012",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A311,'FERC Code upd'!A:A,0))","v":"3922"},"2013",7060.5,11253.27,11253.03,7016.31,5628.02,5628.01,5628.02,2632.15,1878.02,1878.01,1878.01,1878.02,1878.01,1878.02,1878.01,1876.13,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1059.4000000000001,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A312,'FERC Code upd'!A:A,0))","v":"3922"},"2014",5080.96,3878.33,5825,5825,3158.84,1875,1875,1875,1875,835.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A313,'FERC Code upd'!A:A,0))","v":"3922"},"2015",5614.07,5614.07,3510.67,5625,5625,5625,5625,5625,5625,5625,5103.6000000000004,2293.5300000000002,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875,1875]
["3922",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A314,'FERC Code upd'!A:A,0))","v":"3922"},"2016",5952.4,3762.13,3762.13,2555.48,3750,3750,3750,3750,3393.11,1875,1875,1875,1875,719.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3924",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A315,'FERC Code upd'!A:A,0))","v":"3924"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3924",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A316,'FERC Code upd'!A:A,0))","v":"3924"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3924",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A317,'FERC Code upd'!A:A,0))","v":"3924"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3924",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A318,'FERC Code upd'!A:A,0))","v":"3924"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3924",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A319,'FERC Code upd'!A:A,0))","v":"3924"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3930",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A320,'FERC Code upd'!A:A,0))","v":"393"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3930",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A321,'FERC Code upd'!A:A,0))","v":"393"},"2008",54.96,54.96,54.96,54.96,54.95,27.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3930",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A322,'FERC Code upd'!A:A,0))","v":"393"},"2015",549,406.67,406.67,406.67,152.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A323,'FERC Code upd'!A:A,0))","v":"394"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A324,'FERC Code upd'!A:A,0))","v":"394"},"1998",77.319999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A325,'FERC Code upd'!A:A,0))","v":"394"},"1999",28.65,14.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A326,'FERC Code upd'!A:A,0))","v":"394"},"2000",68.459999999999994,68.459999999999994,34.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A327,'FERC Code upd'!A:A,0))","v":"394"},"2001",50.32,50.31,50.3,25.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A328,'FERC Code upd'!A:A,0))","v":"394"},"2002",253.45,253.5,253.43,253.45,88.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A329,'FERC Code upd'!A:A,0))","v":"394"},"2003",672.42,672.36,672.42,672.37,672.35,581.16999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A330,'FERC Code upd'!A:A,0))","v":"394"},"2004",150.01,150.01,150.01,150.01,149.99,149.99,75.010000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A331,'FERC Code upd'!A:A,0))","v":"394"},"2005",353.84,353.86,176.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A332,'FERC Code upd'!A:A,0))","v":"394"},"2006",531.17999999999995,531.16999999999996,531.23,265.58999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A333,'FERC Code upd'!A:A,0))","v":"394"},"2010",435.85,435.86,435.86,435.86,435.86,435.86,435.86,90.2,40.81,40.82,40.81,40.82,5.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A334,'FERC Code upd'!A:A,0))","v":"394"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A335,'FERC Code upd'!A:A,0))","v":"394"},"2012",475.06,415.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A336,'FERC Code upd'!A:A,0))","v":"394"},"2013",939.71,904.89,456.76,388.17,388.18,388.17,388.18,388.18,388.17,388.19,388.17,388.18,388.18,388.18,388.19,242.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A337,'FERC Code upd'!A:A,0))","v":"394"},"2014",540.41999999999996,499.88,462.39,427.71,417.83,417.83,417.83,417.83,417.84,417.83,417.83,417.84,417.83,417.84,417.83,417.83,261.14999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A338,'FERC Code upd'!A:A,0))","v":"394"},"2015",209.75,149.82,142.68,142.68,89.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3940",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A339,'FERC Code upd'!A:A,0))","v":"394"},"2016",198.76,141.97,101.4,101.4,101.42,50.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3950",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A340,'FERC Code upd'!A:A,0))","v":"395"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A341,'FERC Code upd'!A:A,0))","v":"396"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A342,'FERC Code upd'!A:A,0))","v":"396"},"1999",1761.83,880.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A343,'FERC Code upd'!A:A,0))","v":"396"},"2000",108.33,108.33,54.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A344,'FERC Code upd'!A:A,0))","v":"396"},"2002",1551.68,1551.68,1551.69,1551.69,834.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A345,'FERC Code upd'!A:A,0))","v":"396"},"2003",211.42,211.42,211.42,211.41,211.41,184.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A346,'FERC Code upd'!A:A,0))","v":"396"},"2004",847.96,847.96,847.96,847.96,847.96,847.96,423.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A347,'FERC Code upd'!A:A,0))","v":"396"},"2005",200.64,200.65,100.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A348,'FERC Code upd'!A:A,0))","v":"396"},"2008",64.06,64.06,64.06,64.06,64.05,32.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A349,'FERC Code upd'!A:A,0))","v":"396"},"2009",121.9,121.9,121.89,121.9,121.88,121.88,60.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A350,'FERC Code upd'!A:A,0))","v":"396"},"2010",137.49,137.47999999999999,137.49,137.47999999999999,137.49,137.47999999999999,137.49,17.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A351,'FERC Code upd'!A:A,0))","v":"396"},"2012",669.04,585.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A352,'FERC Code upd'!A:A,0))","v":"396"},"2014",6528.55,5899,5777.39,4771.3100000000004,1352.23,1352.23,1352.23,1352.23,1352.23,1352.24,1352.23,1352.22,1352.24,1352.22,1352.23,1352.23,885.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3960",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A353,'FERC Code upd'!A:A,0))","v":"396"},"2015",1327.56,948.37,824.82,824.84,720.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A354,'FERC Code upd'!A:A,0))","v":"397"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A355,'FERC Code upd'!A:A,0))","v":"397"},"1999",1242.9000000000001,621.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A356,'FERC Code upd'!A:A,0))","v":"397"},"2001",141.16,141.16,141.15,70.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A357,'FERC Code upd'!A:A,0))","v":"397"},"2002",1139.04,1139.03,1139.03,1139.04,996.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A358,'FERC Code upd'!A:A,0))","v":"397"},"2003",322.11,321.97000000000003,322.11,321.98,321.97000000000003,265.35000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A359,'FERC Code upd'!A:A,0))","v":"397"},"2004",54.7,54.68,54.71,54.68,54.69,54.65,27.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A360,'FERC Code upd'!A:A,0))","v":"397"},"2005",140.46,140.46,70.239999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A361,'FERC Code upd'!A:A,0))","v":"397"},"2007",74.64,74.64,74.64,74.64,37.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A362,'FERC Code upd'!A:A,0))","v":"397"},"2008",1452.7800000000002,1452.7800000000002,1452.7800000000002,1452.36,1452.7800000000002,726.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A363,'FERC Code upd'!A:A,0))","v":"397"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A364,'FERC Code upd'!A:A,0))","v":"397"},"2017",876.12,625.79,447,319.29000000000002,319.27,319.27999999999997,159.63999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A365,'FERC Code upd'!A:A,0))","v":"398"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A366,'FERC Code upd'!A:A,0))","v":"398"},"1999",55.34,27.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A367,'FERC Code upd'!A:A,0))","v":"398"},"2002",164.06,164.04,164.06,164.04,143.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A368,'FERC Code upd'!A:A,0))","v":"398"},"2005",382.92,382.94,191.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A369,'FERC Code upd'!A:A,0))","v":"398"},"2006",2214.98,2214.66,2214.69,1107.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A370,'FERC Code upd'!A:A,0))","v":"398"},"2007",176.07,176.08,176.07,176.07,88.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A371,'FERC Code upd'!A:A,0))","v":"398"},"2009",46.23,46.23,46.23,46.23,46.23,46.24,23.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A372,'FERC Code upd'!A:A,0))","v":"398"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Blank",{"$f":"INDEX('FERC Code upd'!B:B,MATCH(A373,'FERC Code upd'!A:A,0))","v":{"$error":"#N/A"}},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",null,null,1889689.7299999984,1748788.6199999992,1563125.8199999982,1284554.2300000002,999858.17999999982,830611.13,727229.74,669874.88999999943,649634.02999999991,640544.58999999973,638200.29999999993,635167.71000000008,634713.14999999956,633552.71000000008,619886.57999999973,556382.16000000015,457079.06000000006,349432.29999999987,215103.45999999996,99184.07,44265.27,44265.27,44265.27,42925.459999999992,10539.130000000001,10418.370000000001,10623.29,9972.74,9285.76,8775.61,8243.14,7987.43,5599.47,5525,4709.3999999999996,3650,3650,3650,3650,3650,3650]

{"sheet":"FERC Code upd","index":50,"n_rows":41,"n_cols":2,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["FERC Code"]
["3010","3010"]
["3030","3030"]
["3031","3031"]
[null,"311"]
["3740","3740"]
["3750","375"]
["3761","3761"]
["3762","3762"]
["3780","378"]
["3790","379"]
["3801","3801"]
["3802","3802"]
["3810","381"]
["3811","3811"]
["3820","382"]
["3830","383"]
["3840","384"]
["3850","385"]
["3870","387"]
["3890","389"]
["3900","3900"]
["3910","3910"]
["3912","3912"]
["3913","3913"]
["3914","3914"]
[null,"391S"]
["3920","3920"]
["3921","3921"]
["3922","3922"]
[null,"3923"]
["3924","3924"]
["3930","393"]
["3940","394"]
["3950","395"]
["3960","396"]
["3970","397"]
["3980","398"]
[null,"399"]
["376G","376G"]
["380G","380G"]

{"sheet":"Depreciation Expense","index":51,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[[2,7,2,9]]}
["FN FPU Natural Gas"]
["FN43 - CENTRAL FLORIDA NATURAL GAS"]
[null,null,null,null,null,null,null,"2017-12-31"]
["MONTHLY DEPR EXP CALCULATION"]
[]
["ACCT",null,"DESCRIPTION","DEPR",null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
["NO.",null,null,"RATES","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","DEPR"]
[null,null,null,"2015","2017-01-30","2017-02-27","2017-03-30","2017-04-29","2017-05-30","2017-06-29","2017-07-30","2017-08-30","2017-09-29","2017-10-30","2017-11-29","2017-12-30","EXPENSE"]
["TYPICAL NON-TRANSPORTATION DEPRECIATION"]
[1210,{"$f":"VLOOKUP(TEXT(A10,0),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Organization",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3030,{"$f":"VLOOKUP(TEXT(A11,0),'FERC Code upd'!A:B,2,0)","v":"3030"},"Franchises & Consents",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3740,{"$f":"VLOOKUP(TEXT(A12,0),'FERC Code upd'!A:B,2,0)","v":"3740"},"Land/Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3741,{"$f":"VLOOKUP(TEXT(A13,0),'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land Rights",0.17199999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3750,{"$f":"VLOOKUP(TEXT(A14,0),'FERC Code upd'!A:B,2,0)","v":"375"},"Struc&Impr",2.5000000000000001E-2,543,543,543,705,724,725,725,725,725,725,725,725,8133]
[3761,{"$f":"VLOOKUP(TEXT(A15,0),'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",2.2409999999999999E-2,26662,26662,26662,26817,27438,27551,27578,27593,27593,27710,27968,27968,328202]
[3762,{"$f":"VLOOKUP(TEXT(A16,0),'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",2.188E-2,13144,13144,13144,13144,13144,13144,13144,13144,13144,13144,13144,13144,157728]
["376G",{"$f":"VLOOKUP(TEXT(A17,0),'FERC Code upd'!A:B,2,0)","v":"376G"},"Mains Plastic - GRIP",2.2409999999999999E-2,6387,6387,6390,6395,6457,6486,6486,6496,6506,6514,6536,6536,77576]
[3780,{"$f":"VLOOKUP(TEXT(A18,0),'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",3.143E-2,1027,1027,1027,1486,1615,1734,1734,1767,1767,1767,1812,1812,18575]
[3790,{"$f":"VLOOKUP(TEXT(A19,0),'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",3.2379999999999999E-2,5262,5262,5262,5269,5269,5269,5269,5269,5269,5269,5269,5269,63207]
[3801,{"$f":"VLOOKUP(TEXT(A20,0),'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",2.213E-2,18466,18466,18466,18771,18920,19074,19074,19293,19463,19566,19708,19708,228975]
[3802,{"$f":"VLOOKUP(TEXT(A21,0),'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",2.8889999999999999E-2,1760,1760,1760,1760,1760,1760,1760,1673,1673,1572,1572,1572,20382]
["380G",{"$f":"VLOOKUP(TEXT(A22,0),'FERC Code upd'!A:B,2,0)","v":"380G"},"Services Plastic - GRIP",2.213E-2,9163,9163,9255,9316,9524,9602,9790,9876,9919,9961,10073,10073,115715]
[3810,{"$f":"VLOOKUP(TEXT(A23,0),'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",3.6999999999999998E-2,7302,7302,7302,7374,7387,7415,7460,7461,7461,7461,7505,7505,88935]
[3820,{"$f":"VLOOKUP(TEXT(A24,0),'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",2.818E-2,5752,5752,5752,5930,5996,6115,6162,6209,6257,6307,6371,6371,72974]
[3830,{"$f":"VLOOKUP(TEXT(A25,0),'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",3.3000000000000002E-2,2382,2382,2382,2384,2418,2477,2505,2476,2483,2476,2476,2476,29317]
[3840,{"$f":"VLOOKUP(TEXT(A26,0),'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",2.7E-2,864,864,864,864,864,864,864,862,862,859,859,859,10349]
[3850,{"$f":"VLOOKUP(TEXT(A27,0),'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",3.4000000000000002E-2,29,29,29,29,29,29,29,29,29,29,29,29,348]
[3870,{"$f":"VLOOKUP(TEXT(A28,0),'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",0.04,1936,1936,1936,1987,2009,2009,2009,2009,2009,2009,2009,2009,23867]
[3870,{"$f":"VLOOKUP(TEXT(A29,0),'FERC Code upd'!A:B,2,0)","v":"387"},"Land/Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3900,{"$f":"VLOOKUP(TEXT(A30,0),'FERC Code upd'!A:B,2,0)","v":"3900"},"Struc&Impr",0.02,2638,2638,2638,2639,2651,2651,2651,2651,2651,2651,2664,2664,31787]
[3910,{"$f":"VLOOKUP(TEXT(A31,0),'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Equipment",6.0999999999999999E-2,1541,1541,1541,1541,1541,1549,1549,1555,1557,1557,1557,1910,18939]
[3912,{"$f":"VLOOKUP(TEXT(A32,0),'FERC Code upd'!A:B,2,0)","v":"3912"},"Computer Hardware",5.1999999999999998E-2,1310,1310,1310,1310,1310,1310,1310,1310,1310,1310,1310,1310,15720]
[3913,{"$f":"VLOOKUP(TEXT(A33,0),'FERC Code upd'!A:B,2,0)","v":"3913"},"Offc Furn",3.6999999999999998E-2,208,208,208,208,208,208,208,208,208,208,208,208,2496]
[3914,{"$f":"VLOOKUP(TEXT(A34,0),'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",5.1999999999999998E-2,823,823,823,823,823,823,823,823,823,823,823,823,9876]
[3930,{"$f":"VLOOKUP(TEXT(A35,0),'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",5.8000000000000003E-2,14,14,14,14,14,14,14,14,14,14,14,14,168]
[3940,{"$f":"VLOOKUP(TEXT(A36,0),'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",7.3999999999999996E-2,1101,1101,1101,1101,1101,1101,1101,1101,1101,1101,1101,1101,13212]
[3960,{"$f":"VLOOKUP(TEXT(A37,0),'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",1.0999999999999999E-2,325,325,325,325,325,325,325,325,325,325,325,325,3900]
[3970,{"$f":"VLOOKUP(TEXT(A38,0),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",7.0000000000000007E-2,823,823,823,823,845,845,845,845,845,864,864,864,10109]
[3980,{"$f":"VLOOKUP(TEXT(A39,0),'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",4.5999999999999999E-2,232,232,232,232,232,232,232,232,232,232,232,232,2784]
["AARC DEPRECIATION"]
[3761,null,"Mains Plastic  - AARC",3.5899999999999999E-3,4271,4271,4271,4296,4395,4413,4418,4420,4420,4439,4480,4480,52574]
[3762,null,"Mains Steel  - AARC",6.1199999999999996E-3,3676,3676,3676,3676,3676,3676,3676,3676,3676,3676,3676,3676,44112]
["376G",null,"Mains Plastic GRIP - AARC",3.5899999999999999E-3,1023,1023,1024,1024,1034,1039,1039,1041,1042,1043,1047,1047,12426]
[3780,null,"M&R Stat Equipment-Gen  - AARC",1.57E-3,51,51,51,74,81,87,87,88,88,88,91,91,928]
[3790,null,"M&R Stat Equipment-CGate  - AARC",1.6199999999999999E-3,263,263,263,264,264,264,264,264,264,264,264,264,3165]
[3801,null,"Services Plastic  - AARC",4.8700000000000002E-3,4064,4064,4064,4131,4164,4197,4197,4246,4283,4306,4337,4337,50390]
[3802,null,"Services Steel  - AARC",3.6110000000000003E-2,2200,2200,2200,2200,2200,2200,2200,2091,2091,1965,1965,1965,25477]
["380G",null,"Services GRIP - AARC",4.8700000000000002E-3,2017,2017,2037,2050,2096,2113,2154,2173,2183,2192,2217,2217,25466]
[3820,null,"Meter Installs  - AARC",2.82E-3,576,576,576,593,600,612,617,621,626,631,638,638,7304]
[3840,null,"House Reg Installs  - AARC",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION DEPRECIATION"]
[{"$f":"'Plant Balance '!A39","v":"3921"},{"$f":"VLOOKUP(TEXT(A52,0),'FERC Code upd'!A:B,2,0)","v":"3921"},{"$f":"'Plant Balance '!C39","v":"Transportation Equip - Autos"},0.11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Plant Balance '!A40","v":"3922"},{"$f":"VLOOKUP(TEXT(A53,0),'FERC Code upd'!A:B,2,0)","v":"3922"},{"$f":"'Plant Balance '!C40","v":"Transportation Equip-Lt Trck/Vans"},0.08,10001.379999999999,10001.379999999999,10001.379999999999,10001.379999999999,10001.379999999999,10001.379999999999,10001.379999999999,10001.379999999999,10001.379999999999,9908.2199999999993,10001.379999999999,9908.2199999999993,119830.24]
[{"$f":"'Plant Balance '!A41","v":"3924"},{"$f":"VLOOKUP(TEXT(A54,0),'FERC Code upd'!A:B,2,0)","v":"3924"},{"$f":"'Plant Balance '!C41","v":"Trans Equip-Trailers"},3.3000000000000002E-2,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,555.95999999999992]
[null,null,"TOTAL PLANT DEPRECIATION",null,137882.71,137882.71,137998.71,139602.71,141161.71,141960.71,142346.71,142613.71,142946.71,143012.54999999999,143916.71,144176.54999999999,1695502.2]
[]
[]
[null,null,"TYPICAL NON-VEHICLE DEPR",null,109694,109694,109789,111247,112604,113312,113647,113946,114226,114454,115154,115507,1353274]
[null,null,"TOTAL AARC",null,18141,18141,18162,18308,18510,18601,18652,18620,18673,18604,18715,18715,221842]
[null,null,"TYPICAL NON-TRANSPORTATION DEPRECIATION",null,127835,127835,127951,129555,131114,131913,132299,132566,132899,133058,133869,134222,1575116]
[]
[null,null,"TRANSPORTATION DEPRECIATION",null,10047.709999999999,10047.709999999999,10047.709999999999,10047.709999999999,10047.709999999999,10047.709999999999,10047.709999999999,10047.709999999999,10047.709999999999,9954.5499999999993,10047.709999999999,9954.5499999999993,120386.20000000001]
[null,null,"TOTAL DEPRECIATION",null,137882.71,137882.71,137998.71,139602.71,141161.71,141960.71,142346.71,142613.71,142946.71,143012.54999999999,143916.71,144176.54999999999,1695502.2]
[null,null,"CHECK",null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Plant Balance ","index":52,"n_rows":57,"n_cols":69,"rows_kept":57,"cut":false,"hidden":false,"merged":[[4,45,4,47],[1,18,1,29],[4,33,4,35],[4,36,4,38],[4,39,4,41],[4,42,4,44],[4,66,4,68],[4,48,4,50],[4,51,4,53],[4,54,4,56],[4,57,4,59],[4,60,4,62],[4,63,4,65]]}
["FN FPU Natural Gas"]
["FN43 - CENTRAL FLORIDA - NATURAL GAS PLANT IN SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports from FRX"]
[]
["ACCT",null,"DESCRIPTION","ACTUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup #",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37]
["NO.",null,null,"BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",null,null,"February",null,null,"March",null,null,"April",null,null,"May",null,null,"June",null,null,"July",null,null,"August",null,null,"September",null,null,"October",null,null,"November",null,null,"December"]
[null,null,null,"2016-12-31",{"$f":"D6+31","v":"2017-01-31"},{"$f":"E6+28","v":"2017-02-28"},{"$f":"F6+31","v":"2017-03-31"},{"$f":"G6+30","v":"2017-04-30"},{"$f":"H6+30","v":"2017-05-30"},"2017-06-30","2017-07-31",{"$f":"K6+30","v":"2017-08-30"},"2017-09-30",{"$f":"M6+30","v":"2017-10-30"},"2017-11-30","2017-12-31","ADDITIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seg4","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net","Debit","Credit","Net"]
["1210",1210,"Organization",8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,8435.7099999999991,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-1210",{"$f":"RIGHT(AF7,4)","v":"1210"},null,null,{"$f":"AH7-AI7","v":0},null,null,{"$f":"AK7-AL7","v":0},null,null,{"$f":"AN7-AO7","v":0},null,null,{"$f":"AQ7-AR7","v":0},null,null,{"$f":"AT7-AU7","v":0},null,null,{"$f":"AW7-AX7","v":0},null,null,{"$f":"AZ7-BA7","v":0},null,null,{"$f":"BC7-BD7","v":0},null,null,{"$f":"BF7-BG7","v":0},null,null,{"$f":"BI7-BJ7","v":0},null,null,{"$f":"BL7-BM7","v":0},null,null,{"$f":"BO7-BP7","v":0}]
["3030",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3030"},"Franchises & Consents",213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,213641.38,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3030",{"$f":"RIGHT(AF8,4)","v":"3030"},null,null,{"$f":"AH8-AI8","v":0},null,null,0,null,null,{"$f":"AN8-AO8","v":0},null,null,0,null,null,{"$f":"AT8-AU8","v":0},null,null,{"$f":"AW8-AX8","v":0},null,null,{"$f":"AZ8-BA8","v":0},null,null,{"$f":"BC8-BD8","v":0},null,null,{"$f":"BF8-BG8","v":0},null,null,{"$f":"BI8-BJ8","v":0},null,null,{"$f":"BL8-BM8","v":0},null,null,{"$f":"BO8-BP8","v":0}]
["3740",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3740"},"Land/Land Rights",44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,44421.79,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3740","3740",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"AW9-AX9","v":0},null,null,{"$f":"AZ9-BA9","v":0},null,null,{"$f":"BC9-BD9","v":0},null,null,{"$f":"BF9-BG9","v":0},null,null,{"$f":"BI9-BJ9","v":0},null,null,0,null,null,0]
["3741",3741,"Land Rights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3750","3750",null,null,0,null,null,0,77927.44,null,77927.44,9175.76,null,9175.76,400,null,400,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3750",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"375"},"Struc&Impr",260603.16999999998,260603.16999999998,260603.16999999998,338530.61,347706.37,348106.37,348106.37,348106.37,348106.37,348106.37,348106.37,348106.37,348106.37,87503.200000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3761","3761",null,null,0,null,null,0,103528.14,20281.3,{"$f":"AN11-AO11","v":83246.84},338962.74,6864,332098.74,78618.5,18135.23,60483.270000000004,15079.57,121.97,14957.6,12847.3,5139.8100000000004,7707.4899999999989,null,null,0,232585.68,169786,62799.679999999993,140618.64000000001,2375,138243.64000000001,null,null,0,400807.18,83831.5,316975.68]
["3761",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",14276812.320000002,14276812.320000002,14276812.320000002,14360059.160000002,14692157.900000002,14752641.170000002,14767598.770000001,14775306.260000002,14775306.260000002,14838105.940000001,14976349.580000002,14976349.580000002,15293325.260000002,1016512.9399999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3762","3762",null,null,0,null,null,0,null,null,{"$f":"AN12-AO12","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,154,-154,null,null,0,null,null,0,null,38038.26,-38038.26]
["3762",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",7208716.540000001,7208716.540000001,7208716.540000001,7208716.540000001,7208716.540000001,7208716.540000001,7208716.540000001,7208716.540000001,7208716.540000001,7208562.540000001,7208562.540000001,7208562.540000001,7170524.2800000012,-38192.259999999776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-376G","376G",null,null,{"$f":"AH13-AI13","v":0},2000.42,null,{"$f":"AK13-AL13","v":2000.42},2430,null,2430,33294.410000000003,null,33294.410000000003,40968.32,25749.26,15219.060000000001,null,null,0,5718.98,null,5718.98,5477.5,null,5477.5,3956.7,null,3956.7,11666,null,11666,null,null,0,14713.3,null,14713.3]
["376G",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"376G"},"Mains Plastic - GRIP",3419924.6400000006,3419924.6400000006,3421925.0600000005,3424355.0600000005,3457649.4700000007,3472868.5300000007,3472868.5300000007,3478587.5100000007,3484065.0100000007,3488021.7100000009,3499687.7100000009,3499687.7100000009,3514401.0100000007,94476.370000000112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3780","3780",null,null,{"$f":"AH14-AI14","v":0},null,null,{"$f":"AK14-AL14","v":0},181326.71,5851.8,175474.91,49284.61,null,49284.61,71476.86,26263.14,45213.72,null,null,0,12669.13,null,12669.13,null,null,0,null,null,0,17157.919999999998,null,17157.919999999998,null,null,0,30803.919999999998,null,30803.919999999998]
["3780",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",392008.26999999996,392008.26999999996,392008.26999999996,567483.17999999993,616767.78999999992,661981.50999999989,661981.50999999989,674650.6399999999,674650.6399999999,674650.6399999999,691808.55999999994,691808.55999999994,722612.48,330604.21000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3790","3790",null,null,0,null,null,0,3592.79,860,2732.79,115.17,null,115.17,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3790",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",1949980.44,1949980.44,1949980.44,1952713.23,1952828.4,1952828.4,1952828.4,1952828.4,1952828.4,1952828.4,1952828.4,1952828.4,1952828.4,2847.9599999999627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3801","3801",null,null,0,null,null,0,205434.25,39950.519999999997,165483.73000000001,85868.24,5160.92,80707.320000000007,87133.33,3707.85,83425.48,null,null,0,146392.76999999999,27381.98,119010.79,100874.93,8773.7800000000007,92101.15,88777.27,32719.98,56057.290000000008,88185.600000000006,11533.29,76652.31,null,null,0,348456.98,{"$f":"162399.54+496470.79","v":658870.32999999996},-310413.34999999998]
["3801",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",10013042.820000002,10013042.820000002,10013042.820000002,10178526.550000003,10259233.870000003,10342659.350000003,10342659.350000003,10461670.140000002,10553771.290000003,10609828.580000002,10686480.890000002,10686480.890000002,10376067.540000003,363024.72000000067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3802","3802",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,36321.94,-36321.94,null,null,0,null,42027.32,-42027.32,null,null,0,null,null,0,24268.81,810.25,23458.560000000001]
["3802",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",731237.42999999993,731237.42999999993,731237.42999999993,731237.42999999993,731237.42999999993,731237.42999999993,731237.42999999993,694915.49,694915.49,652888.17000000004,652888.17000000004,652888.17000000004,676346.7300000001,-54890.699999999837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-380G","380G",null,null,0,49635.78,null,49635.78,37151.96,3733.06,33418.9,112543.9,null,112543.9,42082.18,null,42082.18,102123.6,null,102123.6,46556.13,null,46556.13,60286.87,36812.19,23474.68,22611.119999999999,null,22611.119999999999,61070.84,null,61070.84,null,null,0,56511.63,null,56511.63]
["380G",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"380G"},"Services Plastic - GRIP",4968810.7,4968810.7,5018446.4800000004,5051865.3800000008,5164409.2800000012,5206491.4600000009,5308615.0600000005,5355171.1900000004,5378645.8700000001,5401256.9900000002,5462327.8300000001,5462327.8300000001,5518839.46,550028.75999999978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3810","3810",null,null,0,null,null,0,23229.8,null,23229.8,4142.6899999999996,null,4142.6899999999996,9215.2000000000007,null,9215.2000000000007,14394.99,null,14394.99,279.94,null,279.94,null,null,0,null,null,0,14382.44,null,14382.44,null,null,0,37048.870000000003,null,37048.870000000003]
["3810",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",2368364.7200000002,2368364.7200000002,2368364.7200000002,2391594.52,2395737.21,2404952.41,2419347.4000000004,2419627.3400000003,2419627.3400000003,2419627.3400000003,2434009.7800000003,2434009.7800000003,2471058.6500000004,102693.93000000017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3820","3820",null,null,0,null,null,0,80358.44,4467.1499999999996,75891.290000000008,27785.11,null,27785.11,50737.91,null,50737.91,20003.97,null,20003.97,20218.66,null,20218.66,20398.05,null,20398.05,21642.44,360,21282.44,27173.95,null,27173.95,null,null,0,70072.58,6852.39,63220.19]
["3820",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",2449447.91,2449447.91,2449447.91,2525339.2000000002,2553124.31,2603862.2200000002,2623866.1900000004,2644084.8500000006,2664482.9000000004,2685765.3400000003,2712939.2900000005,2712939.2900000005,2776159.4800000004,326711.5700000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3830","3830",null,null,0,null,null,0,570.86,null,570.86,12462.74,null,12462.74,21272.39,null,21272.39,10413.969999999999,null,10413.969999999999,3261.16,13888.34,-10627.18,2378.54,null,2378.54,1008.03,3422.42,-2414.3900000000003,null,null,0,null,null,0,19995.86,null,19995.86]
["3830",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",866271.2699999999,866271.2699999999,866271.2699999999,866842.12999999989,879304.86999999988,900577.25999999989,910991.22999999986,900364.04999999981,902742.58999999985,900328.19999999984,900328.19999999984,900328.19999999984,920324.05999999982,54052.789999999921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3840","3840",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,922.29,-922.29,null,null,0,null,1005.49,-1005.49,null,null,0,null,null,0,null,null,0]
["3840",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",383816.6,383816.6,383816.6,383816.6,383816.6,383816.6,383816.6,382894.31,382894.31,381888.82,381888.82,381888.82,381888.82,-1927.7799999999697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3850","3850",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3850",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,10317.370000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3870","3870",null,null,0,null,null,0,15214.75,null,15214.75,13735.72,6867.86,{"$f":"AQ24-AR24","v":6867.86},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,16550.62,null,16550.62]
["3870",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",580756.38000000012,580756.38000000012,580756.38000000012,595971.13000000012,602838.99000000011,602838.99000000011,602838.99000000011,602838.99000000011,602838.99000000011,602838.99000000011,602838.99000000011,602838.99000000011,619389.6100000001,38633.229999999981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3890","3890",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3890",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights",418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,418724.56,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3900","3900",null,null,0,null,null,0,586.41,null,586.41,7313.8,null,7313.8,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,7739.28,null,7739.28,null,null,0,null,null,0]
["3900",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"3900"},"Struc&Impr",1582772.2,1582772.2,1582772.2,1583358.6099999999,1590672.41,1590672.41,1590672.41,1590672.41,1590672.41,1590672.41,1598411.69,1598411.69,1598411.69,15639.489999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3910","3910",null,null,0,null,null,0,null,null,0,null,null,0,1592.5,null,1592.5,null,null,0,1044.68,null,1044.68,381.26,null,381.26,null,null,0,null,null,0,69566,null,69566,22836.98,11418.49,11418.49]
["3910",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",303188.40000000002,303188.40000000002,303188.40000000002,303188.40000000002,303188.40000000002,304780.90000000002,304780.90000000002,305825.58,306206.84000000003,306206.84000000003,306206.84000000003,375772.84,387191.33,84002.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3912","3912",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3912",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hdwr",302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,302331.77999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3913","3913",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3913",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fix",67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,67534.73,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3914","3914",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3914",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,189853.07,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3922","3922",null,null,0,null,null,0,null,null,0,null,null,{"$f":"AQ31-AR31","v":0},null,null,{"$f":"AT31-AU31","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,39498.839999999997,-39498.839999999997]
["3930",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,2844.6100000000006,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3924","3924",null,null,0,null,null,0,null,null,0,null,null,{"$f":"AQ32-AR32","v":0},null,null,{"$f":"AT32-AU32","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,1673.76,-1673.76]
["3940",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,178571.15999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3930","3930",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3960",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,355061.15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3940","3940",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3970",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",141032.31,141032.31,141032.31,141032.31,144800.85,144800.85,144800.85,144800.85,144800.85,148187.22,148187.22,148187.22,148187.22,7154.9100000000035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3960","3960",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["3980",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",60639,60639,60639,60639,60639,60639,60639,60639,60639,60639,60639,60639,60639,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3970","3970",null,null,0,null,null,0,null,null,0,3768.54,null,3768.54,null,null,0,null,null,0,null,null,0,null,null,0,3386.37,null,3386.37,null,null,0,null,null,0,null,null,0]
[null,null,"UTILITY PLANT IN SERVICE",53749162.430000007,53749162.430000007,53800798.63000001,54457006.350000016,55136567,55466208.710000001,55628102.839999996,55793437.230000004,55937648.410000011,56062140.81000001,56416227.190000005,56485793.190000005,56728038.699999996,2978876.2700000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FN43-00000-1010-3980","3980",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["3921",{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"3921"},"Transportation Equip - Autos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH8:AH37)","v":0},0,0,51636.2,0,51636.2,731351.55,75143.829999999987,656207.72000000009,698453.42999999993,18892.78,679560.65,403497.19000000006,73855.48000000001,329641.71000000002,162016.1,121.97,161894.13,248988.75,83654.36,165334.38999999998,189797.15,45585.97,144211.18,373967.61000000004,249475.21000000002,124492.4,367994.67000000004,13908.29,354086.38,69566,0,69566,1042066.7299999999,840993.82,201072.90999999995]
["3922",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"3922"},"Transportation Equip-Lt Trck/Vans",1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1761911.5800000003,1724807.7900000003,1722412.74,-39498.840000000317]
["3924",{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"3924"},"Trans Equip-Trailers",32569.54,32569.54,32569.54,32569.54,32569.54,32569.54,32569.54,32569.54,32569.54,32569.54,32569.54,32569.54,30895.78,-1673.760000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AJ39","v":0},null,null,{"$f":"+AM39","v":51636.2},null,null,{"$f":"+AP39","v":656207.72000000009},null,null,{"$f":"+AS39","v":679560.65},null,null,{"$f":"+AV39","v":329641.71000000002},null,null,{"$f":"+AY39","v":161894.13}]
[null,null,"SUBTOTAL -  TRANS EQUIPMENT",1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1794481.1200000003,1757377.3300000003,1753308.52,-41172.600000000319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ41:BE41)","v":1878940.4100000001}]
[null,null,"TOTAL UTILITY PLANT IN SERVICE",55543643.550000004,55543643.550000004,55595279.750000007,56251487.470000014,56931048.119999997,57260689.829999998,57422583.959999993,57587918.350000001,57732129.530000009,57856621.930000007,58210708.310000002,58243170.520000003,58481347.219999999,2937703.6700000009,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S44:AD44)","v":0}]
[]
[null,null,"OTHER",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SUBTOTAL GAS PLANT OTHER",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TOTAL PLANT",55543643.550000004,55543643.550000004,55595279.750000007,56251487.470000014,56931048.119999997,57260689.829999998,57422583.959999993,57587918.350000001,57732129.530000009,57856621.930000007,58210708.310000002,58243170.520000003,58481347.219999999,2937703.6700000009]
[]
[null,null,"PT",55543643.549999997,55543643.549999997,55595279.75,56251487.469999999,56931048.119999997,57260689.829999998,57422583.960000001,57587918.350000001,57732129.530000001,57856621.93,58210708.310000002,58280274.310000002,58481347.219999999]
[]
[null,null,{"$f":"IF(D53=D49,\" \",\"CHECK\")","v":"CHECK"},0,{"$f":"+E51-E49","v":0},{"$f":"+F51-F49","v":0},{"$f":"+G51-G49","v":0},0,0,0,0,{"$f":"+L51-L49","v":0},0,{"$f":"+N51-N49","v":0},37103.789999999106,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"+I51-H51","v":329641.71000000089},null,null,null,null,null,null,201072.90999999642]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M55-BH38","v":0},null,null,{"$f":"P55-BQ38","v":201072.90999999642}]
[null,null,"FAS variance"]

{"sheet":"ACCUM DEPR","index":53,"n_rows":65,"n_cols":21,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,0,1,2],[48,0,48,2]]}
["FN43 - CENTRAL FLORIDA - NATURAL GAS PLANT IN SERVICE",null,null,null,null,null,null,"Account # FN43 00000 108S 3xxx"]
["2017-12-31"]
[]
[null,null,null,"A/D","G/L",null,null,null,"A/D","A/D"]
["ACCT",null,"DESCRIPTION","BALANCE",2017,"RETIREMENTS","COST OF ","SALVAGE","TRANSFERS","BALANCE",null,"G/L",null,"Variance"]
["NO.",null,null,"2016-12-31","PROVISION","TOTAL","REMOVAL","VALUE","AND ADJ","2017-12-31",null,null,null,"to G/L",null,"Account Code","removal","EY summary NBV","Plant Balance","nbv"]
["1210",{"$f":"VLOOKUP(A7,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Organization",0,0,0,0,0,0,0,null,0,null,null,null,"FN43-00000-1080-3741",null,{"$f":"+S7+Q7+J7","v":8435.7099999999991},8435.7099999999991,{"$f":"+S7+Q7+J7","v":8435.7099999999991},{"$f":"+R7-T7","v":0}]
["3030",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3030"},"Franchises & Consents",-127641.78,0,0,0,0,0,-127641.78,null,-127641.78,null,0,null,"FN43-00000-1080-3750",null,{"$f":"+S8+Q8+J8","v":85999.6},{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A8,'Plant Balance '!A:A,0)),\"\")","v":213641.38},{"$f":"+S8+Q8+J8","v":85999.6},0]
["3740",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3740"},"Land Rights",0,0,0,0,0,0,0,null,0,null,0,null,"FN43-00000-1080-3761",null,44421.79,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A9,'Plant Balance '!A:A,0)),\"\")","v":44421.79},44421.79,0]
["3741",{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":{"$error":"#N/A"}},"Land Rights",0,0,0,0,0,0,0,null,0,null,0,null,"FN43-00000-1080-3762",null,0,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A10,'Plant Balance '!A:A,0)),\"\")","v":0},0,0]
["3750",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"375"},"Struc&Impr",-11835.39,-8133,0,0,0,0,-19968.39,null,-19968.39,"√",0,null,"FN43-00000-1080-3780",null,328137.98,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A11,'Plant Balance '!A:A,0)),\"\")","v":348106.37},328137.98,0]
["3761",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"3761"},"Mains Plastic",-3176062.01,-328202,1050.5,126.77,0,0,-3503086.7399999998,null,-3503086.74,null,0,null,"FN43-00000-1080-3790",null,11790238.520000001,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A12,'Plant Balance '!A:A,0)),\"\")","v":15293325.260000002},11790238.520000001,0]
["3762",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"3762"},"Mains Steel",-3845380.65,-157728,38192.259999999995,0,0,0,-3964916.39,null,-3964916.39,"√",0,null,"FN43-00000-1080-3801",null,3205607.8900000011,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A13,'Plant Balance '!A:A,0)),\"\")","v":7170524.2800000012},3205607.8900000011,0]
["376G",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"376G"},"Mains Plastic-GRIP",-189880.29,-77576,0,0,0,0,-267456.29000000004,null,-267456.28999999998,null,0,null,null,null,3246944.7200000007,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A14,'Plant Balance '!A:A,0)),\"\")","v":3514401.0100000007},3246944.7200000007,0]
["3780",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"378"},"M&R Stat Equipment-Gen",-20433.91,-18575,0,0,0,0,-39008.910000000003,null,-39008.910000000003,"√",0,null,"FN43-00000-1080-3802",null,683603.57,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A15,'Plant Balance '!A:A,0)),\"\")","v":722612.48},683603.57,0]
["3790",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"379"},"M&R Stat Equipment-CGate",-335846.68,-63207,0,0,0,0,-399053.68,null,-399053.68,"√",0,null,"FN43-00000-1080-3810",null,1553774.72,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A16,'Plant Balance '!A:A,0)),\"\")","v":1952828.4},1553774.72,0]
["3801",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"3801"},"Services Plastic",-2695141.54,-228975,27105.640000000003,0,0,0,-2897010.9,null,-2897010.9,"√",0,null,"FN43-00000-1080-3820",null,7479056.6400000025,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A17,'Plant Balance '!A:A,0)),\"\")","v":10376067.540000003},7479056.6400000025,0]
["3802",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"3802"},"Services Steel",-501363.69,-20382,54890.7,0,0,0,-466854.99,null,-466854.99,"√",0,null,"FN43-00000-1080-3830",null,209491.74000000011,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A18,'Plant Balance '!A:A,0)),\"\")","v":676346.7300000001},209491.74000000011,0]
["380G",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"380G"},"Services Plastic-GRIP",-226331,-115715,0,0,0,0,-342046,null,-342046,null,0,null,null,null,5176793.46,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A19,'Plant Balance '!A:A,0)),\"\")","v":5518839.46},5176793.46,0]
["3810",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"381"},"Meters",-1391061.69,-88935,0,0,0,0,-1479996.69,null,-1479996.69,"√",0,null,"FN43-00000-1080-3840",null,991061.96000000043,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A20,'Plant Balance '!A:A,0)),\"\")","v":2471058.6500000004},991061.96000000043,0]
["3820",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"382"},"Meter Installs",-639124.71,-72974,0,0,0,0,-712098.71,null,-712098.71,"√",0,null,"FN43-00000-1080-3850",null,2064060.7700000005,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A21,'Plant Balance '!A:A,0)),\"\")","v":2776159.4800000004},2064060.7700000005,0]
["3830",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"383"},"House Reg",-441578.38,-29317,17310.760000000002,0,0,0,-453584.62,null,-453584.62,"√",0,null,"FN43-00000-1080-3870",null,466739.43999999983,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A22,'Plant Balance '!A:A,0)),\"\")","v":920324.05999999982},466739.43999999983,0]
["3840",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"384"},"House Reg Installs",-171641.16,-10349,1927.78,0,0,0,-180062.38,null,-180062.38,"√",0,null,"FN43-00000-1080-3900",null,201826.44,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A23,'Plant Balance '!A:A,0)),\"\")","v":381888.82},201826.44,0]
["3850",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"385"},"M&R Stat Equipment-Ind",-6298.7,-348,0,0,0,0,-6646.7,null,-6646.7,"√",0,null,"FN43-00000-1080-3910",null,3670.670000000001,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A24,'Plant Balance '!A:A,0)),\"\")","v":10317.370000000001},3670.670000000001,0]
["3870",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"387"},"Other Equipment",-192527.04,-23867,0,0,0,0,-216394.04,null,-216394.04,"√",0,null,"FN43-00000-1080-3912",null,402995.57000000007,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A25,'Plant Balance '!A:A,0)),\"\")","v":619389.6100000001},402995.57000000007,0]
["3890",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights",0,0,0,0,0,0,0,null,0,"√",0,null,"FN43-00000-1080-3913",null,418724.56,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A26,'Plant Balance '!A:A,0)),\"\")","v":418724.56},418724.56,0]
["3900",3900,"Struc&Impr",-594538.96,-31787,0,0,0,0,-626325.96,null,-626325.96,"√",0,null,"FN43-00000-1080-3914",null,972085.73,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A27,'Plant Balance '!A:A,0)),\"\")","v":1598411.69},972085.73,0]
["3910",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",-98938.44,-18939,0,0,0,0,-117877.44,null,-117877.44,"√",0,null,"FN43-00000-1080-3921",null,269313.89,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A28,'Plant Balance '!A:A,0)),\"\")","v":387191.33},269313.89,0]
["3912",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hdwr",-125965.16,-15720,0,0,0,0,-141685.16,null,-141685.16,"√",0,null,"FN43-00000-1080-3922",null,160646.61999999997,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A29,'Plant Balance '!A:A,0)),\"\")","v":302331.77999999997},160646.61999999997,0]
["3913",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fix",-42992.08,-2496,0,0,0,0,-45488.08,null,-45488.08,"√",0,null,"FN43-00000-1080-3924",null,22046.649999999994,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A30,'Plant Balance '!A:A,0)),\"\")","v":67534.73},22046.649999999994,0]
["3914",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"3914"},"System Software",-196116.55,-9876,0,0,0,0,-205992.55,null,-205992.55,"√",0,null,"FN43-00000-1080-3930",null,-16139.479999999981,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A31,'Plant Balance '!A:A,0)),\"\")","v":189853.07},-16139.479999999981,0]
["3930",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"393"},"Stores Equipment",-1638.2,-168,0,0,0,0,-1806.2,null,-1806.2,"√",0,null,"FN43-00000-1080-3940",null,1038.4100000000005,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A32,'Plant Balance '!A:A,0)),\"\")","v":2844.6100000000006},1038.4100000000005,0]
["3940",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"394"},"Tools/Shop Equipment",-147921.60999999999,-13212,0,0,0,0,-161133.60999999999,null,-161133.60999999999,"√",0,null,"FN43-00000-1080-3960",null,17437.549999999988,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A33,'Plant Balance '!A:A,0)),\"\")","v":178571.15999999997},17437.549999999988,0]
["3960",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"396"},"Power Op Equipment",-150195.46,-3900,0,0,0,0,-154095.46,null,-154095.46,"√",0,null,"FN43-00000-1080-3970",null,200965.69000000003,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A34,'Plant Balance '!A:A,0)),\"\")","v":355061.15},200965.69000000003,0]
["3970",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",-144289.62,-10109,0,0,0,0,-154398.62,null,-154398.62,"√",0,null,"FN43-00000-1080-3980",null,-6211.3999999999942,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A35,'Plant Balance '!A:A,0)),\"\")","v":148187.22},-6211.3999999999942,0]
["3980",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",-33248.300000000003,-2784,0,0,0,0,-36032.300000000003,null,-36032.300000000003,"√",0,null,null,null,24606.699999999997,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A36,'Plant Balance '!A:A,0)),\"\")","v":60639},24606.699999999997,0]
[]
[null,null,{"$f":"'Plant Balance '!C37","v":"UTILITY PLANT IN SERVICE"},-14361149.989999996,-1353274,140477.63999999998,126.77,0,0,-16720662.589999998,null,-16720662.589999998,null,0,null,null,{"$f":"SUM(Q7:Q36)","v":0},{"$f":"SUM(R7:R36)","v":40007376.109999992},{"$f":"SUM(S7:S36)","v":56728038.699999996},{"$f":"SUM(T7:T36)","v":40007376.109999992},{"$f":"SUM(U7:U36)","v":0}]
[]
["3921",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"3921"},"Cars",7402.82,0,0,0,0,0,7402.82,null,7402.82,"√",0,null,null,null,{"$f":"+S40+Q40+J40","v":7402.82},{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A40,'Plant Balance '!A:A,0)),\"\")","v":0},{"$f":"+S40+Q40+J40","v":7402.82},{"$f":"+R40-T40","v":0}]
["3922",{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"3922"},"Lt Truck/Van",-822732.27,-117291.02,39498.839999999997,0,-10859,0,-911383.45000000007,null,-911383.45,"√",0,null,null,null,811029.28999999992,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A41,'Plant Balance '!A:A,0)),\"\")","v":1722412.74},{"$f":"+S41+Q41+J41","v":811029.28999999992},{"$f":"+R41-T41","v":0}]
["3924",{"$f":"VLOOKUP(A42,'FERC Code upd'!A:B,2,0)","v":"3924"},"Trailers",-16472.09,-555.95999999999992,1673.76,0,0,0,-15354.289999999999,null,-15354.29,"√",0,null,{"$f":"+N42+N41","v":0},null,15541.49,{"$f":"IFERROR(INDEX('Plant Balance '!P:P,MATCH(A42,'Plant Balance '!A:A,0)),\"\")","v":30895.78},{"$f":"+S42+Q42+J42","v":15541.49},{"$f":"+R42-T42","v":0}]
[]
[null,null,"Subtotal: Transportation Equip",-891559.26,-117846.98000000001,41172.6,0,-10859,0,-919334.92000000016,null,-919334.92,null,0,null,{"$f":"SUM(P40:P42)","v":0},{"$f":"SUM(Q40:Q42)","v":0},{"$f":"SUM(R40:R42)","v":833973.59999999986},{"$f":"SUM(S40:S42)","v":1753308.52},{"$f":"SUM(T40:T42)","v":833973.59999999986}]
[]
[]
[null,null,"Total Accumulated Depr",-15252709.249999996,-1471120.98,181650.24,126.77,-10859,0,-17639997.509999998,null,-17639997.509999998,null,null,null,null,{"$f":"+Q44+Q38","v":0},{"$f":"+R44+R38","v":40841349.709999993},{"$f":"+S44+S38","v":58481347.219999999},{"$f":"+T44+T38","v":40841349.709999993}]
[]
["Cost of Removal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58481347.219999999]
["3761",null,{"$f":"+C12","v":"Mains Plastic"},-284657.90999999997,-52574,0,196383.23000000004,-5026.25,0,-145874.92999999993,null,-145874.93,null,0,null,"FN43-00000-108S-3761",null,null,{"$f":"+S47-S49","v":0}]
["3762",null,{"$f":"+C13","v":"Mains Steel"},-727338.91,-44112,0,14704.189999999999,-2009.92,0,-758756.64000000013,null,-758756.64,null,0,null,"FN43-00000-108S-3762"]
["376G",null,"GRIP Mains Plastic ",31355.35,-12426,0,0,0,0,18929.349999999999,null,18929.349999999999,null,0,null,"FN43-00000-108S-376G"]
["3780",null,{"$f":"+C15","v":"M&R Stat Equipment-Gen"},-931,-928,0,0,0,0,-1859,null,-1859,null,0,null,"FN43-00000-108S-3780"]
["3790",null,{"$f":"+C16","v":"M&R Stat Equipment-CGate"},-12437.98,-3165,0,0,0,0,-15602.98,null,-15602.98,null,0,null,"FN43-00000-108S-3790"]
["3801",null,{"$f":"+C17","v":"Services Plastic"},9991.27,-50390,0,83766.05,-7267.79,0,36099.530000000006,null,36099.53,null,0,null,"FN43-00000-108S-3801"]
["3802",null,{"$f":"+C18","v":"Services Steel"},-775273.82,-25477,0,0,0,0,-800750.82,null,-800750.82,null,0,null,"FN43-00000-108S-3802"]
["380G",null,"GRIP Salv Services",1166414.69,-25466,0,205527.02,0,0,1346475.71,null,1346475.71,null,0,null,"FN43-00000-108S-380G"]
["3820",null,{"$f":"+C21","v":"Meter Installs"},-1756.24,-7304,0,51481.5,0,0,42421.26,null,42421.26,null,0,null,"FN43-00000-108S-3820"]
["3840",null,{"$f":"+C23","v":"House Reg Installs"},-7215.75,0,0,0,0,0,-7215.75,null,-7215.75,null,0,null,"FN43-00000-108S-3840"]
[null,null,null,-702011.11999999988,{"$f":"SUM(E50:E59)","v":-221842},0,{"$f":"SUM(G50:G59)","v":551861.99},-14303.96,0,{"$f":"SUM(J50:J59)","v":-286134.27},null,{"$f":"SUM(L50:L59)","v":-286134.27},null,{"$f":"SUM(N50:N59)","v":0},null,null,{"$f":"SUM(Q50:Q59)","v":0}]
[]
[null,null,"Accum Depreciation ",{"$f":"+D47+D60","v":-15954720.369999995},-1692962.98,181650.24,551988.76,-25162.959999999999,0,{"$f":"+J60+J47","v":-17926131.779999997}]
[]
[null,null,null,null,null,null,null,null,null,"G/L Balance ",null,-17926131.779999997]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+J62-L64","v":0}]

{"sheet":"FN43 Repairs Adj","index":54,"n_rows":100,"n_cols":54,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["\nLocation","FN43"]
[]
["Sum of net_tax","Vintage"]
["Est\nLife",2010,2012,2013,2014,2015]
[" 07  00",null,-384.67000000000007,null,null,-1217.4799999999996]
[" 15  00",-10452.010000000002]
[" 20  00",null,-44711.140000000007,-46057.490000000005,-49571.350000000006,-145074.62,null,{"$f":"SUM(G14,G20,G26,G34,G40,G46,G52)","v":-297468.76}]
[]
[]
[null,null,"Company","FERC","Tax Life","Vintage",2017,"2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058"]
[null,"Original 2017 NTV / 2018+ Depr","FN43",396,7,2012,1254.4399999999996,669.04,585.4]
[null,"Repairs Adj",null,null,null,null,-384.67000000000007,-256.45,-128.22]
[null,"Alloc %",null,null,null,null,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G12*G13","v":-384.67000000000007},{"$f":"+H12*H13","v":-256.45},-128.22,0,0,0,0,0,0]
[null,"Revised ",null,null,null,null,{"$f":"+G11+G14","v":869.76999999999953},{"$f":"+H11+H14","v":412.59},457.17999999999995,0,0,0,0,0,0]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN43",396,7,2015,4646.4399999999996,1327.56,948.37,824.82,824.84,720.85]
[null,"Repairs Adj",null,null,null,null,-1217.4799999999996,-347.85,-248.47,-248.46,-248.47,-124.23]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G18*G19","v":-1217.4799999999996},{"$f":"+H18*H19","v":-347.85},-248.47,-248.46,-248.47,-124.23,0,0,0,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,null,{"$f":"+G17+G20","v":3428.96},{"$f":"+H17+H20","v":979.70999999999992},699.9,576.36,576.37,596.62,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN43",3761,15,2010,58490.03,7391.09,7391.03,7391.08,7391.09,7391.03,7391.23,7391.03,6752.45]
[null,"Repairs Adj",null,null,null,null,-10452.010000000002,-1393.6,-1393.6,-1393.6,-1393.6,-1393.6,-1393.6,-1393.61,-696.8]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G24*G25","v":-10452.010000000002},{"$f":"+H24*H25","v":-1393.6},-1393.6,-1393.6,-1393.6,-1393.6,-1393.6,-1393.61,-696.8,0,0,0,0,0,0,0]
[null,"Revised ",null,null,null,null,{"$f":"+G23+G26","v":48038.02},{"$f":"+H23+H26","v":5997.49},5997.43,5997.48,5997.49,5997.43,5997.6299999999992,5997.42,6055.65,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN43",3761,20,2012,237966.78999999992,17847.48,16514.89,15985.1,15985.12,15985.08,15985.08,15985.11,15985.07,15985.09,15985.03,15985.08,15985.04,15985.13,15985.02,11782.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-44711.140000000007,-3351.27,-3101.69,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.66,-3060.65,-3060.65,-3060.66,-1530.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G32*G33","v":-44711.140000000007},{"$f":"+H32*H33","v":-3351.27},-3101.69,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.65,-3060.66,-3060.65,-3060.65,-3060.66,-1530.36]
[null,"Revised ",null,null,null,null,{"$f":"+G31+G34","v":193255.64999999991},{"$f":"+H31+H34","v":14496.21},13413.199999999999,12924.45,12924.470000000001,12924.43,12924.43,12924.460000000001,12924.42,12924.44,12924.380000000001,12924.42,12924.390000000001,12924.48,12924.36,10252.26]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN43",3761,20,2013,222486.85999999996,16686.53,15435.04,14307.93,14013.58,14013.6,14013.56,14013.59,14013.57,14013.57,14013.59,14013.5,14013.71,14013.48,14013.55,14013.52,7894.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-46057.490000000005,-3454.31,-3195.24,-2955.6,-2916.19,-2916.19,-2916.19,-2916.19,-2916.19,-2916.19,-2916.19,-2916.18,-2916.19,-2916.18,-2916.18,-2916.19,-1458.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G38*G39","v":-46057.490000000005},{"$f":"+H38*H39","v":-3454.31},-3195.24,-2955.6,-2916.19,-2916.19,-2916.19,-2916.19,-2916.19,-2916.19,-2916.19,-2916.18,-2916.19,-2916.18,-2916.18,-2916.19,-1458.09]
[null,"Revised ",null,null,null,null,{"$f":"+G37+G40","v":176429.36999999994},{"$f":"+H37+H40","v":13232.22},12239.800000000001,11352.33,11097.39,11097.41,11097.369999999999,11097.4,11097.38,11097.38,11097.4,11097.32,11097.519999999999,11097.3,11097.369999999999,11097.33,6436.45]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN43",3761,20,2014,188604.12000000008,14145.35,13084.46,12103.1,11205.38,10953.2,10953.15,10953.16,10953.13,10953.17,10953.11,10953.16,10953.14,10953.11,10953.14,10953.09,10953.14,6628.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-49571.350000000006,-3717.85,-3439.01,-3181.09,-2942.51,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.28,-2903.27,-2903.27,-1451.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G44*G45","v":-49571.350000000006},{"$f":"+H44*H45","v":-3717.85},-3439.01,-3181.09,-2942.51,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.27,-2903.28,-2903.27,-2903.27,-1451.64]
[null,"Revised ",null,null,null,null,{"$f":"+G43+G46","v":139032.77000000008},{"$f":"+H43+H46","v":10427.5},9645.4499999999989,8922.01,8262.869999999999,8049.93,8049.8799999999992,8049.8899999999994,8049.8599999999988,8049.9,8049.84,8049.8899999999994,8049.869999999999,8049.84,8049.8599999999988,8049.82,8049.869999999999,5176.49]
[]
[null,"Original 2017 NTV / 2018+ Depr","FN43",3761,20,2015,572307.83000000007,42923.1,39703.86,36726.07,33971.61,31427.56,30361.81,30361.81,30361.8,30361.79,30361.78,30361.759999999998,30361.82,30361.77,30361.81,30361.77,30361.77,30361.81,23214.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repairs Adj",null,null,null,null,-145074.62,-10880.59,-10064.549999999999,-9309.7099999999991,-8611.5,-7965.64,-7859.41,-7859.41,-7859.41,-7859.4,-7859.43,-7859.39,-7859.4,-7859.44,-7859.4,-7859.45,-7859.37,-7859.4,-3929.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alloc %",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Repairs Adj Allocated",null,null,null,null,{"$f":"+G50*G51","v":-145074.62},{"$f":"+H50*H51","v":-10880.59},-10064.549999999999,-9309.7099999999991,-8611.5,-7965.64,-7859.41,-7859.41,-7859.41,-7859.4,-7859.43,-7859.39,-7859.4,-7859.44,-7859.4,-7859.45,-7859.37,-7859.4,-3929.72]
[null,"Revised ",null,null,null,null,{"$f":"+G49+G52","v":427233.21000000008},{"$f":"+H49+H52","v":32042.51},29639.31,27416.36,25360.11,23461.920000000002,22502.400000000001,22502.400000000001,22502.39,22502.39,22502.35,22502.37,22502.42,22502.33,22502.410000000003,22502.32,22502.400000000001,22502.410000000003,19284.41]
[]
[]
[]
["\nLocation","(Multiple Items)"]
[]
["Sum of Acquired\nValue","Vintage"]
["Est\nLife",2010,2012,2013,2014,2015,"Grand Total"]
[" 05  00",null,-471.04,null,null,null,-471.04,"(ignored)"]
[" 07  00",null,-5746.75,null,null,-5568,-11314.75]
[" 15  00",-47201.53,null,null,null,null,-47201.53]
[" 20  00",null,-136617.54,-130726.21,-130147.19,-352320,-749810.94]
["Grand Total",-47201.53,-142835.33000000002,-130726.21,-130147.19,-357888,-808798.25999999989,{"$f":"+G65-G61","v":-808327.21999999986}]
[]
[]
[]
[]
[null,null,"Company","FERC","Tax Life","Vintage"]
[null,"Repairs book basis 'add back'","FN43",396,7,2012,-5746.75]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G71*G72","v":-5746.75}]
[]
[null,"Repairs book basis 'add back'","FN43",396,7,2015,-5568]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G75*G76","v":-5568}]
[]
[null,"Repairs book basis 'add back'","FN43",3761,15,2010,-47201.53]
[null,"Repairs Adj",null,null,null,null,1]
[null,"Alloc %",null,null,null,null,{"$f":"+G79*G80","v":-47201.53}]
[]
[null,"Repairs book basis 'add back'","FN43",3761,20,2012,-136617.54]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G83*G84","v":-136617.54}]
[]
[null,"Repairs book basis 'add back'","FN43",3761,20,2013,-130726.21]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G87*G88","v":-130726.21}]
[]
[null,"Repairs book basis 'add back'","FN43",3761,20,2014,-130147.19]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G91*G92","v":-130147.19}]
[]
[null,"Repairs book basis 'add back'","FN43",3761,20,2015,-352320]
[null,"Alloc %",null,null,null,null,1]
[null,"Book basis adjustment",null,null,null,null,{"$f":"+G95*G96","v":-352320}]
[]
[]
[null,null,null,null,null,null,{"$f":"+SUM(G73,G77,G81,G85,G89,G93,G97)","v":-808327.22}]